[MAYU] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 184.66%
YoY- 109.36%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Revenue 181,474 114,550 65,688 120,230 165,964 162,869 161,072 2.29%
PBT 23,460 20,114 2,042 1,816 5,358 -19,965 4,926 34.58%
Tax -6,546 -6,468 -732 -774 -610 -901 -568 59.23%
NP 16,914 13,646 1,310 1,042 4,748 -20,866 4,358 29.44%
-
NP to SH 13,108 9,744 936 1,954 4,790 -20,866 4,358 23.31%
-
Tax Rate 27.90% 32.16% 35.85% 42.62% 11.38% - 11.53% -
Total Cost 164,560 100,904 64,378 119,188 161,216 183,735 156,714 0.93%
-
Net Worth 363,954 354,247 350,135 348,013 338,241 351,592 207,233 11.31%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Div - - - - - - 304 -
Div Payout % - - - - - - 6.99% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Net Worth 363,954 354,247 350,135 348,013 338,241 351,592 207,233 11.31%
NOSH 368,205 214,912 212,203 212,203 212,053 213,318 152,377 18.28%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
NP Margin 9.32% 11.91% 1.99% 0.87% 2.86% -12.81% 2.71% -
ROE 3.60% 2.75% 0.27% 0.56% 1.42% -5.93% 2.10% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
RPS 55.85 54.65 30.96 56.66 79.00 76.90 105.71 -11.43%
EPS 4.04 4.64 0.44 0.94 2.28 -9.91 2.86 6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 1.12 1.69 1.65 1.64 1.61 1.66 1.36 -3.62%
Adjusted Per Share Value based on latest NOSH - 212,203
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
RPS 40.90 25.82 14.80 27.10 37.40 36.71 36.30 2.29%
EPS 2.95 2.20 0.21 0.44 1.08 -4.70 0.98 23.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.8202 0.7984 0.7891 0.7843 0.7623 0.7924 0.467 11.31%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 28/09/18 31/12/18 29/09/17 -
Price 0.295 0.40 0.445 0.43 0.795 0.62 0.84 -
P/RPS 0.53 0.73 1.44 0.76 1.01 0.81 0.79 -7.31%
P/EPS 7.31 8.60 100.89 46.70 34.87 -6.29 29.37 -23.25%
EY 13.67 11.62 0.99 2.14 2.87 -15.89 3.40 30.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
P/NAPS 0.26 0.24 0.27 0.26 0.49 0.37 0.62 -15.24%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Date 22/02/23 25/02/22 16/03/21 26/02/20 28/11/18 25/02/19 30/11/17 -
Price 0.345 0.375 0.555 0.445 0.75 0.73 0.815 -
P/RPS 0.62 0.69 1.79 0.79 0.95 0.95 0.77 -4.03%
P/EPS 8.55 8.07 125.83 48.33 32.89 -7.41 28.50 -20.47%
EY 11.69 12.40 0.79 2.07 3.04 -13.50 3.51 25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
P/NAPS 0.31 0.22 0.34 0.27 0.47 0.44 0.60 -11.80%

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