[MAYU] YoY TTM Result on 31-Mar-2023 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -57.94%
YoY- -79.34%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Revenue 143,428 164,035 100,166 86,665 69,591 153,778 160,782 -1.81%
PBT 20,045 9,482 15,171 12,197 -501 9,244 28,779 -5.62%
Tax -6,198 -6,033 -7,177 -1,594 -717 -2,189 -1,573 24.52%
NP 13,847 3,449 7,994 10,603 -1,218 7,055 27,206 -10.23%
-
NP to SH 11,954 1,044 5,054 9,863 -461 7,016 27,205 -12.32%
-
Tax Rate 30.92% 63.63% 47.31% 13.07% - 23.68% 5.47% -
Total Cost 129,581 160,586 92,172 76,062 70,809 146,723 133,576 -0.48%
-
Net Worth 501,397 363,954 359,464 352,539 345,891 343,769 295,391 8.83%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Div - - - - - 4,164 201 -
Div Payout % - - - - - 59.35% 0.74% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Net Worth 501,397 363,954 359,464 352,539 345,891 343,769 295,391 8.83%
NOSH 443,715 368,205 223,889 213,418 212,203 213,318 152,804 18.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
NP Margin 9.65% 2.10% 7.98% 12.23% -1.75% 4.59% 16.92% -
ROE 2.38% 0.29% 1.41% 2.80% -0.13% 2.04% 9.21% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 32.32 50.48 46.81 40.81 32.79 72.47 105.59 -17.25%
EPS 2.69 0.32 2.36 4.64 -0.22 3.31 17.87 -26.13%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.13 -
NAPS 1.13 1.12 1.68 1.66 1.63 1.62 1.94 -8.28%
Adjusted Per Share Value based on latest NOSH - 368,205
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 29.38 33.60 20.52 17.75 14.26 31.50 32.93 -1.80%
EPS 2.45 0.21 1.04 2.02 -0.09 1.44 5.57 -12.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.04 -
NAPS 1.0271 0.7455 0.7363 0.7221 0.7085 0.7042 0.6051 8.83%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 -
Price 0.28 0.30 0.35 0.56 0.445 0.60 0.91 -
P/RPS 0.87 0.59 0.75 1.37 1.36 0.83 0.86 0.18%
P/EPS 10.39 93.38 14.82 12.06 -204.84 18.15 5.09 12.09%
EY 9.62 1.07 6.75 8.29 -0.49 5.51 19.63 -10.78%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.15 -
P/NAPS 0.25 0.27 0.21 0.34 0.27 0.37 0.47 -9.60%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 24/05/24 25/05/23 26/05/22 24/06/21 29/05/20 30/05/19 26/02/18 -
Price 0.335 0.27 0.33 0.50 0.445 0.56 1.02 -
P/RPS 1.04 0.53 0.70 1.23 1.36 0.77 0.97 1.12%
P/EPS 12.43 84.04 13.97 10.77 -204.84 16.94 5.71 13.24%
EY 8.04 1.19 7.16 9.29 -0.49 5.90 17.52 -11.71%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.13 -
P/NAPS 0.30 0.24 0.20 0.30 0.27 0.35 0.53 -8.70%

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