[MAYU] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 49.04%
YoY- 695.7%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 158,304 156,117 155,858 160,782 156,009 138,561 127,928 15.24%
PBT 29,931 30,636 29,899 28,779 18,226 19,927 19,091 34.91%
Tax -1,563 -1,520 -1,726 -1,573 29 -881 -1,066 29.03%
NP 28,368 29,116 28,173 27,206 18,255 19,046 18,025 35.26%
-
NP to SH 27,717 28,444 27,571 27,205 18,254 19,045 18,026 33.18%
-
Tax Rate 5.22% 4.96% 5.77% 5.47% -0.16% 4.42% 5.58% -
Total Cost 129,936 127,001 127,685 133,576 137,754 119,515 109,903 11.79%
-
Net Worth 341,405 335,206 252,757 295,391 206,933 160,929 116,420 104.74%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,285 7,285 3,246 201 125 125 82 1885.60%
Div Payout % 26.29% 25.61% 11.78% 0.74% 0.69% 0.66% 0.46% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 341,405 335,206 252,757 295,391 206,933 160,929 116,420 104.74%
NOSH 213,318 208,318 208,318 152,804 152,156 104,499 77,099 96.96%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.92% 18.65% 18.08% 16.92% 11.70% 13.75% 14.09% -
ROE 8.12% 8.49% 10.91% 9.21% 8.82% 11.83% 15.48% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 74.65 74.98 102.36 105.59 102.53 132.59 165.93 -41.25%
EPS 13.07 13.66 18.11 17.87 12.00 18.22 23.38 -32.11%
DPS 3.44 3.50 2.13 0.13 0.08 0.12 0.11 890.53%
NAPS 1.61 1.61 1.66 1.94 1.36 1.54 1.51 4.36%
Adjusted Per Share Value based on latest NOSH - 152,804
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.68 35.18 35.13 36.24 35.16 31.23 28.83 15.25%
EPS 6.25 6.41 6.21 6.13 4.11 4.29 4.06 33.28%
DPS 1.64 1.64 0.73 0.05 0.03 0.03 0.02 1782.39%
NAPS 0.7694 0.7555 0.5696 0.6657 0.4664 0.3627 0.2624 104.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.795 0.81 0.865 0.91 0.84 1.36 1.22 -
P/RPS 1.06 1.08 0.85 0.86 0.82 1.03 0.74 27.04%
P/EPS 6.08 5.93 4.78 5.09 7.00 7.46 5.22 10.69%
EY 16.44 16.87 20.93 19.63 14.28 13.40 19.16 -9.69%
DY 4.32 4.32 2.47 0.15 0.10 0.09 0.09 1217.66%
P/NAPS 0.49 0.50 0.52 0.47 0.62 0.88 0.81 -28.45%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 31/05/18 26/02/18 30/11/17 17/08/17 31/05/17 -
Price 0.75 0.83 0.89 1.02 0.815 1.05 1.17 -
P/RPS 1.00 1.11 0.87 0.97 0.79 0.79 0.71 25.62%
P/EPS 5.74 6.08 4.92 5.71 6.79 5.76 5.00 9.62%
EY 17.43 16.46 20.35 17.52 14.72 17.36 19.98 -8.69%
DY 4.58 4.22 2.40 0.13 0.10 0.11 0.09 1269.96%
P/NAPS 0.47 0.52 0.54 0.53 0.60 0.68 0.77 -28.02%

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