[MAYU] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 381.81%
YoY- 121.02%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 165,964 166,872 155,858 151,156 161,072 165,836 127,928 18.93%
PBT 5,358 6,860 29,715 22,640 4,926 3,912 18,857 -56.74%
Tax -610 -580 -1,542 -1,642 -568 -1,404 -832 -18.67%
NP 4,748 6,280 28,173 20,997 4,358 2,508 18,025 -58.87%
-
NP to SH 4,790 6,000 27,571 20,997 4,358 2,508 18,026 -58.63%
-
Tax Rate 11.38% 8.45% 5.19% 7.25% 11.53% 35.89% 4.41% -
Total Cost 161,216 160,592 127,685 130,158 156,714 163,328 109,903 29.07%
-
Net Worth 338,241 335,206 252,757 295,391 207,233 160,929 116,426 103.47%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 16,656 - 304 304 501 - -
Div Payout % - 277.60% - 1.45% 6.99% 20.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 338,241 335,206 252,757 295,391 207,233 160,929 116,426 103.47%
NOSH 212,053 208,318 208,318 152,804 152,377 104,499 77,103 96.17%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.86% 3.76% 18.08% 13.89% 2.71% 1.51% 14.09% -
ROE 1.42% 1.79% 10.91% 7.11% 2.10% 1.56% 15.48% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 79.00 80.15 102.36 99.27 105.71 158.69 165.92 -38.99%
EPS 2.28 2.88 13.40 13.79 2.86 2.40 26.49 -80.47%
DPS 0.00 8.00 0.00 0.20 0.20 0.48 0.00 -
NAPS 1.61 1.61 1.66 1.94 1.36 1.54 1.51 4.36%
Adjusted Per Share Value based on latest NOSH - 152,804
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.00 34.18 31.93 30.96 32.99 33.97 26.20 18.95%
EPS 0.98 1.23 5.65 4.30 0.89 0.51 3.69 -58.64%
DPS 0.00 3.41 0.00 0.06 0.06 0.10 0.00 -
NAPS 0.6929 0.6866 0.5178 0.6051 0.4245 0.3297 0.2385 103.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.795 0.81 0.865 0.91 0.84 1.36 1.22 -
P/RPS 1.01 1.01 0.85 0.92 0.79 0.86 0.74 23.02%
P/EPS 34.87 28.11 4.78 6.60 29.37 56.67 5.22 254.28%
EY 2.87 3.56 20.93 15.15 3.40 1.76 19.16 -71.76%
DY 0.00 9.88 0.00 0.22 0.24 0.35 0.00 -
P/NAPS 0.49 0.50 0.52 0.47 0.62 0.88 0.81 -28.45%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 31/05/18 26/02/18 30/11/17 17/08/17 31/05/17 -
Price 0.75 0.83 0.89 1.02 0.815 1.05 1.17 -
P/RPS 0.95 1.04 0.87 1.03 0.77 0.66 0.71 21.40%
P/EPS 32.89 28.80 4.92 7.40 28.50 43.75 5.00 250.66%
EY 3.04 3.47 20.35 13.52 3.51 2.29 19.98 -71.46%
DY 0.00 9.64 0.00 0.20 0.25 0.46 0.00 -
P/NAPS 0.47 0.52 0.54 0.53 0.60 0.68 0.77 -28.02%

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