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

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	164,643	158,304	156,117	155,858	160,782	156,009	138,561	12.14%
YoY %	4.00%	1.40%	0.17%	-3.06%	3.06%	12.59%	-	-
Horiz. %	118.82%	114.25%	112.67%	112.48%	116.04%	112.59%	100.00%	-
PBT	-2,239	29,931	30,636	29,899	28,779	18,226	19,927	-
YoY %	-107.48%	-2.30%	2.46%	3.89%	57.90%	-8.54%	-	-
Horiz. %	-11.24%	150.20%	153.74%	150.04%	144.42%	91.46%	100.00%	-
Tax	-986	-1,563	-1,520	-1,726	-1,573	29	-881	7.77%
YoY %	36.92%	-2.83%	11.94%	-9.73%	-5,524.14%	103.29%	-	-
Horiz. %	111.92%	177.41%	172.53%	195.91%	178.55%	-3.29%	100.00%	-
NP	-3,225	28,368	29,116	28,173	27,206	18,255	19,046	-
YoY %	-111.37%	-2.57%	3.35%	3.55%	49.03%	-4.15%	-	-
Horiz. %	-16.93%	148.94%	152.87%	147.92%	142.84%	95.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,876	27,717	28,444	27,571	27,205	18,254	19,045	-
YoY %	-113.98%	-2.56%	3.17%	1.35%	49.04%	-4.15%	-	-
Horiz. %	-20.35%	145.53%	149.35%	144.77%	142.85%	95.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	5.22%	4.96%	5.77%	5.47%	-0.16%	4.42%	-
YoY %	-	5.24%	-14.04%	5.48%	3,518.75%	-103.62%	-	-
Horiz. %	-	118.10%	112.22%	130.54%	123.76%	-3.62%	100.00%	-
Total Cost	167,868	129,936	127,001	127,685	133,576	137,754	119,515	25.34%
YoY %	29.19%	2.31%	-0.54%	-4.41%	-3.03%	15.26%	-	-
Horiz. %	140.46%	108.72%	106.26%	106.84%	111.77%	115.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	351,592	341,405	335,206	252,757	295,391	206,933	160,929	68.13%
YoY %	2.98%	1.85%	32.62%	-14.43%	42.75%	28.59%	-	-
Horiz. %	218.48%	212.15%	208.29%	157.06%	183.55%	128.59%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	7,209	7,285	7,285	3,246	201	125	125	1381.73%
YoY %	-1.04%	0.00%	124.43%	1,514.93%	60.80%	0.00%	-	-
Horiz. %	5,767.20%	5,828.00%	5,828.00%	2,596.80%	160.80%	100.00%	100.00%	-
Div Payout %	0.00%	26.29%	25.61%	11.78%	0.74%	0.69%	0.66%	-
YoY %	0.00%	2.66%	117.40%	1,491.89%	7.25%	4.55%	-	-
Horiz. %	0.00%	3,983.33%	3,880.30%	1,784.85%	112.12%	104.55%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	351,592	341,405	335,206	252,757	295,391	206,933	160,929	68.13%
YoY %	2.98%	1.85%	32.62%	-14.43%	42.75%	28.59%	-	-
Horiz. %	218.48%	212.15%	208.29%	157.06%	183.55%	128.59%	100.00%	-
NOSH	213,318	213,318	208,318	208,318	152,804	152,156	104,499	60.71%
YoY %	0.00%	2.40%	0.00%	36.33%	0.43%	45.61%	-	-
Horiz. %	204.13%	204.13%	199.35%	199.35%	146.23%	145.61%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	-1.96%	17.92%	18.65%	18.08%	16.92%	11.70%	13.75%	-
YoY %	-110.94%	-3.91%	3.15%	6.86%	44.62%	-14.91%	-	-
Horiz. %	-14.25%	130.33%	135.64%	131.49%	123.05%	85.09%	100.00%	-
ROE	-1.10%	8.12%	8.49%	10.91%	9.21%	8.82%	11.83%	-
YoY %	-113.55%	-4.36%	-22.18%	18.46%	4.42%	-25.44%	-	-
Horiz. %	-9.30%	68.64%	71.77%	92.22%	77.85%	74.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	77.73	74.65	74.98	102.36	105.59	102.53	132.59	-29.88%
YoY %	4.13%	-0.44%	-26.75%	-3.06%	2.98%	-22.67%	-	-
Horiz. %	58.62%	56.30%	56.55%	77.20%	79.64%	77.33%	100.00%	-
EPS	-1.83	13.07	13.66	18.11	17.87	12.00	18.22	-
YoY %	-114.00%	-4.32%	-24.57%	1.34%	48.92%	-34.14%	-	-
Horiz. %	-10.04%	71.73%	74.97%	99.40%	98.08%	65.86%	100.00%	-
DPS	3.40	3.44	3.50	2.13	0.13	0.08	0.12	823.74%
YoY %	-1.16%	-1.71%	64.32%	1,538.46%	62.50%	-33.33%	-	-
Horiz. %	2,833.33%	2,866.67%	2,916.67%	1,775.00%	108.33%	66.67%	100.00%	-
NAPS	1.66	1.61	1.61	1.66	1.94	1.36	1.54	5.11%
YoY %	3.11%	0.00%	-3.01%	-14.43%	42.65%	-11.69%	-	-
Horiz. %	107.79%	104.55%	104.55%	107.79%	125.97%	88.31%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 208,318
RPS	37.11	35.68	35.18	35.13	36.24	35.16	31.23	12.15%
YoY %	4.01%	1.42%	0.14%	-3.06%	3.07%	12.58%	-	-
Horiz. %	118.83%	114.25%	112.65%	112.49%	116.04%	112.58%	100.00%	-
EPS	-0.87	6.25	6.41	6.21	6.13	4.11	4.29	-
YoY %	-113.92%	-2.50%	3.22%	1.31%	49.15%	-4.20%	-	-
Horiz. %	-20.28%	145.69%	149.42%	144.76%	142.89%	95.80%	100.00%	-
DPS	1.62	1.64	1.64	0.73	0.05	0.03	0.03	1318.31%
YoY %	-1.22%	0.00%	124.66%	1,360.00%	66.67%	0.00%	-	-
Horiz. %	5,400.00%	5,466.67%	5,466.67%	2,433.33%	166.67%	100.00%	100.00%	-
NAPS	0.7924	0.7694	0.7555	0.5696	0.6657	0.4664	0.3627	68.13%
YoY %	2.99%	1.84%	32.64%	-14.44%	42.73%	28.59%	-	-
Horiz. %	218.47%	212.13%	208.30%	157.04%	183.54%	128.59%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-24.53%	-1.85%	27.06%	-1.16%	4.88%	-20.39%	-	-
Horiz. %	77.67%	102.91%	104.85%	82.52%	83.50%	79.61%	100.00%	-
P/EPS	-33.88	6.08	5.93	4.78	5.09	7.00	7.46	-
YoY %	-657.24%	2.53%	24.06%	-6.09%	-27.29%	-6.17%	-	-
Horiz. %	-454.16%	81.50%	79.49%	64.08%	68.23%	93.83%	100.00%	-
EY	-2.95	16.44	16.87	20.93	19.63	14.28	13.40	-
YoY %	-117.94%	-2.55%	-19.40%	6.62%	37.46%	6.57%	-	-
Horiz. %	-22.01%	122.69%	125.90%	156.19%	146.49%	106.57%	100.00%	-
DY	5.49	4.32	4.32	2.47	0.15	0.10	0.09	1438.04%
YoY %	27.08%	0.00%	74.90%	1,546.67%	50.00%	11.11%	-	-
Horiz. %	6,100.00%	4,800.00%	4,800.00%	2,744.44%	166.67%	111.11%	100.00%	-
P/NAPS	0.37	0.49	0.50	0.52	0.47	0.62	0.88	-43.78%
YoY %	-24.49%	-2.00%	-3.85%	10.64%	-24.19%	-29.55%	-	-
Horiz. %	42.05%	55.68%	56.82%	59.09%	53.41%	70.45%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-6.00%	-9.91%	27.59%	-10.31%	22.78%	0.00%	-	-
Horiz. %	118.99%	126.58%	140.51%	110.13%	122.78%	100.00%	100.00%	-
P/EPS	-39.89	5.74	6.08	4.92	5.71	6.79	5.76	-
YoY %	-794.95%	-5.59%	23.58%	-13.84%	-15.91%	17.88%	-	-
Horiz. %	-692.53%	99.65%	105.56%	85.42%	99.13%	117.88%	100.00%	-
EY	-2.51	17.43	16.46	20.35	17.52	14.72	17.36	-
YoY %	-114.40%	5.89%	-19.12%	16.15%	19.02%	-15.21%	-	-
Horiz. %	-14.46%	100.40%	94.82%	117.22%	100.92%	84.79%	100.00%	-
DY	4.66	4.58	4.22	2.40	0.13	0.10	0.11	1106.97%
YoY %	1.75%	8.53%	75.83%	1,746.15%	30.00%	-9.09%	-	-
Horiz. %	4,236.36%	4,163.64%	3,836.36%	2,181.82%	118.18%	90.91%	100.00%	-
P/NAPS	0.44	0.47	0.52	0.54	0.53	0.60	0.68	-25.13%
YoY %	-6.38%	-9.62%	-3.70%	1.89%	-11.67%	-11.76%	-	-
Horiz. %	64.71%	69.12%	76.47%	79.41%	77.94%	88.24%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

378

GENTING

GENTING BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

339

PTRANS

PERAK TRANSIT BERHAD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

251

PBBANK

PUBLIC BANK BHD

234

Daily Stocks

HSI-CXG

0.21

0.00

228,411,400

MMAG-WC

0.15

-0.005

170,753,100

INIX-OR

0.02

0.00

141,839,900

FPHB

0.415

+0.175

135,364,200

HSI-HUZ

0.24

0.00

103,754,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.38

+0.005

65,743,600

E&O-LR

0.055

+0.01

56,261,700

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.105

-0.01

37,278,500

More active Stocks

MPI

32.48

+0.40

195,000

PTT

1.94

+0.37

2,949,200

UTDPLT

25.60

+0.24

205,700

BNASTRA

1.88

+0.18

2,219,000

HEIM

23.90

+0.18

53,300

FPHB

0.415

+0.175

135,364,200

CRESNDO

3.61

+0.16

846,800

HSI-CV5

1.09

+0.15

11,600

YTL

3.53

+0.14

18,679,000

YTLPOWR

5.05

+0.13

20,400,400

More gainer Stocks

ALLIANZ

21.30

-0.46

65,800

AJI

18.70

-0.20

347,500

GESHEN

4.10

-0.20

134,300

HLFG

17.52

-0.20

70,000

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,236,700

HLBANK

19.48

-0.12

105,400

KUAISHO-C17

0.08

-0.12

58,800

AMWAY

7.23

-0.11

2,900

DXN-CM

0.055

-0.095

50,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More