[MAYU] YoY TTM 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- -13.62%
YoY- 2210.75%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 153,778 160,782 114,175 139,832 123,313 145,434 122,133 3.75%
PBT 9,244 28,779 4,506 4,315 593 2,972 9,451 -0.35%
Tax -2,189 -1,573 -1,089 200 -811 -2,917 136 -
NP 7,055 27,206 3,417 4,515 -218 55 9,587 -4.78%
-
NP to SH 7,016 27,205 3,419 4,517 -214 52 6,762 0.59%
-
Tax Rate 23.68% 5.47% 24.17% -4.63% 136.76% 98.15% -1.44% -
Total Cost 146,723 133,576 110,758 135,317 123,531 145,379 112,546 4.33%
-
Net Worth 343,769 295,391 122,717 112,200 128,575 108,180 113,709 19.36%
Dividend
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 4,164 201 82 - - - - -
Div Payout % 59.35% 0.74% 2.41% - - - - -
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 343,769 295,391 122,717 112,200 128,575 108,180 113,709 19.36%
NOSH 213,318 152,804 68,557 60,000 69,500 47,035 48,181 26.88%
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% 16.92% 2.99% 3.23% -0.18% 0.04% 7.85% -
ROE 2.04% 9.21% 2.79% 4.03% -0.17% 0.05% 5.95% -
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 72.47 105.59 166.54 233.05 177.43 309.20 253.48 -18.15%
EPS 3.31 17.87 4.99 7.53 -0.31 0.11 14.03 -20.63%
DPS 2.00 0.13 0.12 0.00 0.00 0.00 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 31.87 33.32 23.66 28.98 25.56 30.14 25.31 3.75%
EPS 1.45 5.64 0.71 0.94 -0.04 0.01 1.40 0.56%
DPS 0.86 0.04 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.7125 0.6122 0.2543 0.2325 0.2665 0.2242 0.2357 19.36%
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 0.86 0.44 0.25 0.35 0.32 0.32 16.47%
P/EPS 18.15 5.09 14.84 7.70 -199.73 881.91 5.70 20.36%
EY 5.51 19.63 6.74 12.98 -0.50 0.11 17.54 -16.91%
DY 3.33 0.15 0.16 0.00 0.00 0.00 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 0.97 0.52 0.23 0.35 0.32 0.28 17.57%
P/EPS 16.94 5.71 17.34 7.17 -199.73 886.43 5.02 21.48%
EY 5.90 17.52 5.77 13.94 -0.50 0.11 19.91 -17.68%
DY 3.57 0.13 0.14 0.00 0.00 0.00 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