[MAYU] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 13.46%
YoY- 142.41%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Revenue 168,857 150,109 84,876 66,984 113,531 156,117 138,561 3.21%
PBT 19,158 14,405 8,904 8,854 5,369 30,636 19,927 -0.62%
Tax -6,278 -7,390 -5,284 -827 -2,173 -1,520 -881 36.88%
NP 12,880 7,015 3,620 8,027 3,196 29,116 19,046 -6.06%
-
NP to SH 10,836 3,463 1,791 8,574 3,537 28,444 19,045 -8.62%
-
Tax Rate 32.77% 51.30% 59.34% 9.34% 40.47% 4.96% 4.42% -
Total Cost 155,977 143,094 81,256 58,957 110,335 127,001 119,515 4.34%
-
Net Worth 505,834 360,974 350,370 350,135 341,647 335,206 160,929 20.09%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Div - - - - - 7,285 125 -
Div Payout % - - - - - 25.61% 0.66% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Net Worth 505,834 360,974 350,370 350,135 341,647 335,206 160,929 20.09%
NOSH 443,715 251,248 214,593 212,203 212,203 208,318 104,499 26.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
NP Margin 7.63% 4.67% 4.27% 11.98% 2.82% 18.65% 13.75% -
ROE 2.14% 0.96% 0.51% 2.45% 1.04% 8.49% 11.83% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
RPS 38.06 64.87 40.70 31.57 53.50 74.98 132.59 -18.08%
EPS 2.44 1.50 0.86 4.04 1.67 13.66 18.22 -27.48%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.12 -
NAPS 1.14 1.56 1.68 1.65 1.61 1.61 1.54 -4.69%
Adjusted Per Share Value based on latest NOSH - 212,203
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
RPS 35.00 31.11 17.59 13.88 23.53 32.36 28.72 3.21%
EPS 2.25 0.72 0.37 1.78 0.73 5.90 3.95 -8.60%
DPS 0.00 0.00 0.00 0.00 0.00 1.51 0.03 -
NAPS 1.0484 0.7481 0.7262 0.7257 0.7081 0.6947 0.3335 20.09%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/06/18 30/06/17 -
Price 0.32 0.31 0.455 0.445 0.42 0.81 1.36 -
P/RPS 0.84 0.48 1.12 1.41 0.79 1.08 1.03 -3.20%
P/EPS 13.10 20.71 52.98 11.01 25.20 5.93 7.46 9.41%
EY 7.63 4.83 1.89 9.08 3.97 16.87 13.40 -8.61%
DY 0.00 0.00 0.00 0.00 0.00 4.32 0.09 -
P/NAPS 0.28 0.20 0.27 0.27 0.26 0.50 0.88 -16.72%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Date 30/11/23 24/11/22 26/11/21 27/11/20 26/11/19 30/08/18 17/08/17 -
Price 0.34 0.275 0.39 0.445 0.52 0.83 1.05 -
P/RPS 0.89 0.42 0.96 1.41 0.97 1.11 0.79 1.92%
P/EPS 13.92 18.38 45.41 11.01 31.20 6.08 5.76 15.15%
EY 7.18 5.44 2.20 9.08 3.21 16.46 17.36 -13.16%
DY 0.00 0.00 0.00 0.00 0.00 4.22 0.11 -
P/NAPS 0.30 0.18 0.23 0.27 0.32 0.52 0.68 -12.26%

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