[MAYU] YoY TTM Result on 31-Mar-2015 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
06-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 1969.16%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 155,858 127,928 122,060 141,209 143,602 137,074 127,608 3.38%
PBT 29,899 19,091 -1,747 3,997 4,620 -6 7,816 25.04%
Tax -1,726 -1,066 -686 1 -1,633 -1,752 32 -
NP 28,173 18,025 -2,433 3,998 2,987 -1,758 7,848 23.72%
-
NP to SH 27,571 18,026 -2,431 4,000 2,896 -4,572 7,741 23.56%
-
Tax Rate 5.77% 5.58% - -0.03% 35.35% - -0.41% -
Total Cost 127,685 109,903 124,493 137,211 140,615 138,832 119,760 1.07%
-
Net Worth 252,757 116,420 123,423 74,767 110,789 92,627 45,248 33.18%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 3,246 82 - - - - - -
Div Payout % 11.78% 0.46% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 252,757 116,420 123,423 74,767 110,789 92,627 45,248 33.18%
NOSH 208,318 77,099 68,568 74,767 48,805 48,496 6,464 78.34%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.08% 14.09% -1.99% 2.83% 2.08% -1.28% 6.15% -
ROE 10.91% 15.48% -1.97% 5.35% 2.61% -4.94% 17.11% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 102.36 165.93 178.01 188.86 294.23 282.65 1,974.10 -38.92%
EPS 18.11 23.38 -3.55 5.35 5.93 -9.43 119.75 -26.99%
DPS 2.13 0.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.51 1.80 1.00 2.27 1.91 7.00 -21.31%
Adjusted Per Share Value based on latest NOSH - 74,767
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 31.93 26.20 25.00 28.93 29.42 28.08 26.14 3.38%
EPS 5.65 3.69 -0.50 0.82 0.59 -0.94 1.59 23.51%
DPS 0.67 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5178 0.2385 0.2528 0.1532 0.2269 0.1897 0.0927 33.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.865 1.22 0.57 0.585 0.93 0.68 1.85 -
P/RPS 0.85 0.74 0.32 0.31 0.32 0.24 0.09 45.36%
P/EPS 4.78 5.22 -16.08 10.93 15.67 -7.21 1.54 20.76%
EY 20.93 19.16 -6.22 9.15 6.38 -13.86 64.73 -17.14%
DY 2.47 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.81 0.32 0.59 0.41 0.36 0.26 12.24%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 30/05/16 06/10/15 27/05/14 31/05/13 31/05/12 -
Price 0.89 1.17 0.52 0.58 0.82 0.80 0.82 -
P/RPS 0.87 0.71 0.29 0.31 0.28 0.28 0.04 67.03%
P/EPS 4.92 5.00 -14.67 10.84 13.82 -8.49 0.68 39.05%
EY 20.35 19.98 -6.82 9.22 7.24 -11.78 146.04 -27.98%
DY 2.40 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.77 0.29 0.58 0.36 0.42 0.12 28.47%

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