[MAYU] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -34.26%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 153,778 151,156 107,510 118,024 119,860 146,912 135,765 2.01%
PBT 9,244 22,640 10,126 2,101 1,677 7,046 3,076 19.25%
Tax -2,189 -1,642 -626 -401 -666 -1,762 0 -
NP 7,055 20,997 9,500 1,700 1,010 5,284 3,076 14.20%
-
NP to SH 7,065 20,997 9,500 1,698 1,010 5,186 -798 -
-
Tax Rate 23.68% 7.25% 6.18% 19.09% 39.71% 25.01% 0.00% -
Total Cost 146,723 130,158 98,010 116,324 118,849 141,628 132,689 1.62%
-
Net Worth 343,769 295,391 122,717 127,399 128,651 108,317 114,003 19.31%
Dividend
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 304 - - - 1,255 - -
Div Payout % - 1.45% - - - 24.21% - -
Equity
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 343,769 295,391 122,717 127,399 128,651 108,317 114,003 19.31%
NOSH 213,318 152,804 72,351 68,128 69,541 47,035 48,306 26.82%
Ratio Analysis
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.59% 13.89% 8.84% 1.44% 0.84% 3.60% 2.27% -
ROE 2.06% 7.11% 7.74% 1.33% 0.79% 4.79% -0.70% -
Per Share
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 72.47 99.27 156.82 173.24 172.36 311.95 281.05 -19.49%
EPS 3.37 13.79 13.85 2.49 1.45 11.01 -1.65 -
DPS 0.00 0.20 0.00 0.00 0.00 2.67 0.00 -
NAPS 1.62 1.94 1.79 1.87 1.85 2.30 2.36 -5.84%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 31.50 30.96 22.02 24.18 24.55 30.09 27.81 2.01%
EPS 1.45 4.30 1.95 0.35 0.21 1.06 -0.16 -
DPS 0.00 0.06 0.00 0.00 0.00 0.26 0.00 -
NAPS 0.7042 0.6051 0.2514 0.261 0.2635 0.2219 0.2335 19.32%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.60 0.91 0.74 0.58 0.615 0.975 0.80 -
P/RPS 0.83 0.92 0.47 0.33 0.36 0.31 0.28 18.99%
P/EPS 18.02 6.60 5.34 23.26 42.32 8.85 -48.39 -
EY 5.55 15.15 18.73 4.30 2.36 11.30 -2.07 -
DY 0.00 0.22 0.00 0.00 0.00 2.74 0.00 -
P/NAPS 0.37 0.47 0.41 0.31 0.33 0.42 0.34 1.36%
Price Multiplier on Announcement Date
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/05/19 26/02/18 24/02/17 26/02/16 16/02/15 20/02/14 27/02/13 -
Price 0.56 1.02 0.865 0.54 0.615 0.98 0.705 -
P/RPS 0.77 1.03 0.55 0.31 0.36 0.31 0.25 19.72%
P/EPS 16.82 7.40 6.24 21.66 42.32 8.90 -42.64 -
EY 5.95 13.52 16.02 4.62 2.36 11.24 -2.35 -
DY 0.00 0.20 0.00 0.00 0.00 2.72 0.00 -
P/NAPS 0.35 0.53 0.48 0.29 0.33 0.43 0.30 2.49%

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