[MAYU] YoY Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -20.17%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 114,550 65,688 120,230 165,964 161,072 105,150 116,716 -0.29%
PBT 20,114 2,042 1,816 5,358 4,926 7,262 3,050 35.18%
Tax -6,468 -732 -774 -610 -568 -2,248 -466 52.25%
NP 13,646 1,310 1,042 4,748 4,358 5,014 2,584 30.46%
-
NP to SH 9,744 936 1,954 4,790 4,358 5,014 2,584 23.62%
-
Tax Rate 32.16% 35.85% 42.62% 11.38% 11.53% 30.96% 15.28% -
Total Cost 100,904 64,378 119,188 161,216 156,714 100,136 114,132 -1.94%
-
Net Worth 354,247 350,135 348,013 338,241 207,233 126,144 129,902 17.38%
Dividend
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - 304 - - -
Div Payout % - - - - 6.99% - - -
Equity
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 354,247 350,135 348,013 338,241 207,233 126,144 129,902 17.38%
NOSH 214,912 212,203 212,203 212,053 152,377 70,851 70,217 19.57%
Ratio Analysis
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.91% 1.99% 0.87% 2.86% 2.71% 4.77% 2.21% -
ROE 2.75% 0.27% 0.56% 1.42% 2.10% 3.97% 1.99% -
Per Share
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 54.65 30.96 56.66 79.00 105.71 153.38 166.22 -16.28%
EPS 4.64 0.44 0.94 2.28 2.86 7.32 3.68 3.77%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 1.69 1.65 1.64 1.61 1.36 1.84 1.85 -1.43%
Adjusted Per Share Value based on latest NOSH - 213,318
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 23.46 13.46 24.63 34.00 32.99 21.54 23.91 -0.30%
EPS 2.00 0.19 0.40 0.98 0.89 1.03 0.53 23.64%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.7256 0.7172 0.7129 0.6929 0.4245 0.2584 0.2661 17.38%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/12/21 31/12/20 31/12/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.40 0.445 0.43 0.795 0.84 0.765 0.585 -
P/RPS 0.73 1.44 0.76 1.01 0.79 0.50 0.35 12.46%
P/EPS 8.60 100.89 46.70 34.87 29.37 10.46 15.90 -9.35%
EY 11.62 0.99 2.14 2.87 3.40 9.56 6.29 10.30%
DY 0.00 0.00 0.00 0.00 0.24 0.00 0.00 -
P/NAPS 0.24 0.27 0.26 0.49 0.62 0.42 0.32 -4.49%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/02/22 16/03/21 26/02/20 28/11/18 30/11/17 25/11/16 25/11/15 -
Price 0.375 0.555 0.445 0.75 0.815 0.825 0.61 -
P/RPS 0.69 1.79 0.79 0.95 0.77 0.54 0.37 10.47%
P/EPS 8.07 125.83 48.33 32.89 28.50 11.28 16.58 -10.86%
EY 12.40 0.79 2.07 3.04 3.51 8.86 6.03 12.21%
DY 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
P/NAPS 0.22 0.34 0.27 0.47 0.60 0.45 0.33 -6.27%

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