[MAYU] QoQ TTM Result on 31-Mar-2018 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 1.35%
YoY- 52.95%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 164,643 158,304 156,117 155,858 160,782 156,009 138,561 12.14%
PBT -2,239 29,931 30,636 29,899 28,779 18,226 19,927 -
Tax -986 -1,563 -1,520 -1,726 -1,573 29 -881 7.77%
NP -3,225 28,368 29,116 28,173 27,206 18,255 19,046 -
-
NP to SH -3,876 27,717 28,444 27,571 27,205 18,254 19,045 -
-
Tax Rate - 5.22% 4.96% 5.77% 5.47% -0.16% 4.42% -
Total Cost 167,868 129,936 127,001 127,685 133,576 137,754 119,515 25.34%
-
Net Worth 351,592 341,405 335,206 252,757 295,391 206,933 160,929 68.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,209 7,285 7,285 3,246 201 125 125 1381.73%
Div Payout % 0.00% 26.29% 25.61% 11.78% 0.74% 0.69% 0.66% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 351,592 341,405 335,206 252,757 295,391 206,933 160,929 68.13%
NOSH 213,318 213,318 208,318 208,318 152,804 152,156 104,499 60.71%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -1.96% 17.92% 18.65% 18.08% 16.92% 11.70% 13.75% -
ROE -1.10% 8.12% 8.49% 10.91% 9.21% 8.82% 11.83% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 77.73 74.65 74.98 102.36 105.59 102.53 132.59 -29.88%
EPS -1.83 13.07 13.66 18.11 17.87 12.00 18.22 -
DPS 3.40 3.44 3.50 2.13 0.13 0.08 0.12 823.74%
NAPS 1.66 1.61 1.61 1.66 1.94 1.36 1.54 5.11%
Adjusted Per Share Value based on latest NOSH - 208,318
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 34.12 32.81 32.36 32.30 33.32 32.33 28.72 12.13%
EPS -0.80 5.74 5.90 5.71 5.64 3.78 3.95 -
DPS 1.49 1.51 1.51 0.67 0.04 0.03 0.03 1241.59%
NAPS 0.7287 0.7076 0.6947 0.5239 0.6122 0.4289 0.3335 68.14%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.62 0.795 0.81 0.865 0.91 0.84 1.36 -
P/RPS 0.80 1.06 1.08 0.85 0.86 0.82 1.03 -15.46%
P/EPS -33.88 6.08 5.93 4.78 5.09 7.00 7.46 -
EY -2.95 16.44 16.87 20.93 19.63 14.28 13.40 -
DY 5.49 4.32 4.32 2.47 0.15 0.10 0.09 1438.04%
P/NAPS 0.37 0.49 0.50 0.52 0.47 0.62 0.88 -43.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 28/11/18 30/08/18 31/05/18 26/02/18 30/11/17 17/08/17 -
Price 0.73 0.75 0.83 0.89 1.02 0.815 1.05 -
P/RPS 0.94 1.00 1.11 0.87 0.97 0.79 0.79 12.25%
P/EPS -39.89 5.74 6.08 4.92 5.71 6.79 5.76 -
EY -2.51 17.43 16.46 20.35 17.52 14.72 17.36 -
DY 4.66 4.58 4.22 2.40 0.13 0.10 0.11 1106.97%
P/NAPS 0.44 0.47 0.52 0.54 0.53 0.60 0.68 -25.13%

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