[MAYU] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 381.17%
YoY- -24.31%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 156,009 138,561 127,928 114,175 116,277 126,338 122,060 17.75%
PBT 18,226 19,927 19,091 4,506 593 -2,133 -1,747 -
Tax 29 -881 -1,066 -1,089 -1,811 -856 -686 -
NP 18,255 19,046 18,025 3,417 -1,218 -2,989 -2,433 -
-
NP to SH 18,254 19,045 18,026 3,419 -1,216 -2,987 -2,431 -
-
Tax Rate -0.16% 4.42% 5.58% 24.17% 305.40% - - -
Total Cost 137,754 119,515 109,903 110,758 117,495 129,327 124,493 6.97%
-
Net Worth 206,933 160,929 116,420 122,717 126,144 123,683 123,423 41.08%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 125 125 82 82 34 - - -
Div Payout % 0.69% 0.66% 0.46% 2.41% 0.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 206,933 160,929 116,420 122,717 126,144 123,683 123,423 41.08%
NOSH 152,156 104,499 77,099 68,557 68,557 68,333 68,568 70.04%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.70% 13.75% 14.09% 2.99% -1.05% -2.37% -1.99% -
ROE 8.82% 11.83% 15.48% 2.79% -0.96% -2.42% -1.97% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 102.53 132.59 165.93 166.54 169.61 184.88 178.01 -30.75%
EPS 12.00 18.22 23.38 4.99 -1.77 -4.37 -3.55 -
DPS 0.08 0.12 0.11 0.12 0.05 0.00 0.00 -
NAPS 1.36 1.54 1.51 1.79 1.84 1.81 1.80 -17.03%
Adjusted Per Share Value based on latest NOSH - 72,351
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.16 31.23 28.83 25.73 26.21 28.47 27.51 17.75%
EPS 4.11 4.29 4.06 0.77 -0.27 -0.67 -0.55 -
DPS 0.03 0.03 0.02 0.02 0.01 0.00 0.00 -
NAPS 0.4664 0.3627 0.2624 0.2766 0.2843 0.2787 0.2782 41.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.84 1.36 1.22 0.74 0.765 0.52 0.57 -
P/RPS 0.82 1.03 0.74 0.44 0.45 0.28 0.32 87.15%
P/EPS 7.00 7.46 5.22 14.84 -43.13 -11.90 -16.08 -
EY 14.28 13.40 19.16 6.74 -2.32 -8.41 -6.22 -
DY 0.10 0.09 0.09 0.16 0.07 0.00 0.00 -
P/NAPS 0.62 0.88 0.81 0.41 0.42 0.29 0.32 55.35%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 17/08/17 31/05/17 24/02/17 25/11/16 30/08/16 30/05/16 -
Price 0.815 1.05 1.17 0.865 0.825 0.50 0.52 -
P/RPS 0.79 0.79 0.71 0.52 0.49 0.27 0.29 94.93%
P/EPS 6.79 5.76 5.00 17.34 -46.51 -11.44 -14.67 -
EY 14.72 17.36 19.98 5.77 -2.15 -8.74 -6.82 -
DY 0.10 0.11 0.09 0.14 0.06 0.00 0.00 -
P/NAPS 0.60 0.68 0.77 0.48 0.45 0.28 0.29 62.29%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment