[MAYU] YoY TTM Result on 30-Sep-2024 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 6.55%
YoY- 40.86%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
Revenue 97,710 168,857 150,109 84,876 66,984 113,531 156,117 -7.21%
PBT 18,491 19,158 14,405 8,904 8,854 5,369 30,636 -7.75%
Tax -2,432 -6,278 -7,390 -5,284 -827 -2,173 -1,520 7.80%
NP 16,059 12,880 7,015 3,620 8,027 3,196 29,116 -9.07%
-
NP to SH 15,264 10,836 3,463 1,791 8,574 3,537 28,444 -9.46%
-
Tax Rate 13.15% 32.77% 51.30% 59.34% 9.34% 40.47% 4.96% -
Total Cost 81,651 155,977 143,094 81,256 58,957 110,335 127,001 -6.81%
-
Net Worth 571,172 505,834 360,974 350,370 350,135 341,647 335,206 8.89%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
Div - - - - - - 7,285 -
Div Payout % - - - - - - 25.61% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
Net Worth 571,172 505,834 360,974 350,370 350,135 341,647 335,206 8.89%
NOSH 488,181 443,715 251,248 214,593 212,203 212,203 208,318 14.57%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
NP Margin 16.44% 7.63% 4.67% 4.27% 11.98% 2.82% 18.65% -
ROE 2.67% 2.14% 0.96% 0.51% 2.45% 1.04% 8.49% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
RPS 20.02 38.06 64.87 40.70 31.57 53.50 74.98 -19.02%
EPS 3.13 2.44 1.50 0.86 4.04 1.67 13.66 -20.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.17 1.14 1.56 1.68 1.65 1.61 1.61 -4.97%
Adjusted Per Share Value based on latest NOSH - 488,181
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
RPS 20.02 34.59 30.75 17.39 13.72 23.26 31.98 -7.21%
EPS 3.13 2.22 0.71 0.37 1.76 0.72 5.83 -9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
NAPS 1.17 1.0362 0.7394 0.7177 0.7172 0.6998 0.6866 8.89%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/06/18 -
Price 0.285 0.32 0.31 0.455 0.445 0.42 0.81 -
P/RPS 1.42 0.84 0.48 1.12 1.41 0.79 1.08 4.47%
P/EPS 9.12 13.10 20.71 52.98 11.01 25.20 5.93 7.12%
EY 10.97 7.63 4.83 1.89 9.08 3.97 16.87 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.32 -
P/NAPS 0.24 0.28 0.20 0.27 0.27 0.26 0.50 -11.06%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
Date 27/11/24 30/11/23 24/11/22 26/11/21 27/11/20 26/11/19 30/08/18 -
Price 0.27 0.34 0.275 0.39 0.445 0.52 0.83 -
P/RPS 1.35 0.89 0.42 0.96 1.41 0.97 1.11 3.17%
P/EPS 8.64 13.92 18.38 45.41 11.01 31.20 6.08 5.77%
EY 11.58 7.18 5.44 2.20 9.08 3.21 16.46 -5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.22 -
P/NAPS 0.23 0.30 0.18 0.23 0.27 0.32 0.52 -12.22%

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