[MAYU] YoY TTM 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- 569.83%
YoY- 711.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Revenue 153,244 102,297 69,502 91,741 158,304 164,643 156,009 -0.33%
PBT 12,247 14,066 7,997 25,126 29,931 -2,239 18,226 -7.28%
Tax -6,614 -7,037 -1,051 -1,900 -1,563 -986 29 -
NP 5,633 7,029 6,946 23,226 28,368 -3,225 18,255 -20.04%
-
NP to SH 2,482 4,272 7,124 23,692 27,717 -3,876 18,254 -31.59%
-
Tax Rate 54.01% 50.03% 13.14% 7.56% 5.22% - -0.16% -
Total Cost 147,611 95,268 62,556 68,515 129,936 167,868 137,754 1.32%
-
Net Worth 363,954 354,247 350,135 348,013 341,405 351,592 206,933 11.34%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Div - - - - 7,285 7,209 125 -
Div Payout % - - - - 26.29% 0.00% 0.69% -
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 363,954 354,247 350,135 348,013 341,405 351,592 206,933 11.34%
NOSH 368,205 214,912 212,203 212,203 213,318 213,318 152,156 18.31%
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 3.68% 6.87% 9.99% 25.32% 17.92% -1.96% 11.70% -
ROE 0.68% 1.21% 2.03% 6.81% 8.12% -1.10% 8.82% -
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 47.16 48.80 32.75 43.23 74.65 77.73 102.53 -13.73%
EPS 0.76 2.04 3.36 11.16 13.07 -1.83 12.00 -40.85%
DPS 0.00 0.00 0.00 0.00 3.44 3.40 0.08 -
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 31.76 21.20 14.40 19.01 32.81 34.12 32.33 -0.33%
EPS 0.51 0.89 1.48 4.91 5.74 -0.80 3.78 -31.69%
DPS 0.00 0.00 0.00 0.00 1.51 1.49 0.03 -
NAPS 0.7543 0.7342 0.7257 0.7213 0.7076 0.7287 0.4289 11.34%
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 0.63 0.82 1.36 0.99 1.06 0.80 0.82 -4.89%
P/EPS 38.62 19.63 13.26 3.85 6.08 -33.88 7.00 38.40%
EY 2.59 5.10 7.54 25.96 16.44 -2.95 14.28 -27.73%
DY 0.00 0.00 0.00 0.00 4.32 5.49 0.10 -
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 0.73 0.77 1.69 1.03 1.00 0.94 0.79 -1.49%
P/EPS 45.17 18.40 16.53 3.99 5.74 -39.89 6.79 43.42%
EY 2.21 5.43 6.05 25.09 17.43 -2.51 14.72 -30.29%
DY 0.00 0.00 0.00 0.00 4.58 4.66 0.10 -
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