[MAYU] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 5.65%
YoY- 737.6%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 155,858 160,782 156,009 138,561 127,928 114,175 116,277 21.59%
PBT 29,899 28,779 18,226 19,927 19,091 4,506 593 1268.06%
Tax -1,726 -1,573 29 -881 -1,066 -1,089 -1,811 -3.15%
NP 28,173 27,206 18,255 19,046 18,025 3,417 -1,218 -
-
NP to SH 27,571 27,205 18,254 19,045 18,026 3,419 -1,216 -
-
Tax Rate 5.77% 5.47% -0.16% 4.42% 5.58% 24.17% 305.40% -
Total Cost 127,685 133,576 137,754 119,515 109,903 110,758 117,495 5.70%
-
Net Worth 252,757 295,391 206,933 160,929 116,420 122,717 126,144 59.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 3,246 201 125 125 82 82 34 1994.68%
Div Payout % 11.78% 0.74% 0.69% 0.66% 0.46% 2.41% 0.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 252,757 295,391 206,933 160,929 116,420 122,717 126,144 59.00%
NOSH 208,318 152,804 152,156 104,499 77,099 68,557 68,557 109.93%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 18.08% 16.92% 11.70% 13.75% 14.09% 2.99% -1.05% -
ROE 10.91% 9.21% 8.82% 11.83% 15.48% 2.79% -0.96% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 102.36 105.59 102.53 132.59 165.93 166.54 169.61 -28.60%
EPS 18.11 17.87 12.00 18.22 23.38 4.99 -1.77 -
DPS 2.13 0.13 0.08 0.12 0.11 0.12 0.05 1122.54%
NAPS 1.66 1.94 1.36 1.54 1.51 1.79 1.84 -6.63%
Adjusted Per Share Value based on latest NOSH - 104,499
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 32.30 33.32 32.33 28.72 26.51 23.66 24.10 21.58%
EPS 5.71 5.64 3.78 3.95 3.74 0.71 -0.25 -
DPS 0.67 0.04 0.03 0.03 0.02 0.02 0.01 1553.84%
NAPS 0.5239 0.6122 0.4289 0.3335 0.2413 0.2543 0.2614 59.03%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.865 0.91 0.84 1.36 1.22 0.74 0.765 -
P/RPS 0.85 0.86 0.82 1.03 0.74 0.44 0.45 52.86%
P/EPS 4.78 5.09 7.00 7.46 5.22 14.84 -43.13 -
EY 20.93 19.63 14.28 13.40 19.16 6.74 -2.32 -
DY 2.47 0.15 0.10 0.09 0.09 0.16 0.07 978.14%
P/NAPS 0.52 0.47 0.62 0.88 0.81 0.41 0.42 15.31%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 30/11/17 17/08/17 31/05/17 24/02/17 25/11/16 -
Price 0.89 1.02 0.815 1.05 1.17 0.865 0.825 -
P/RPS 0.87 0.97 0.79 0.79 0.71 0.52 0.49 46.67%
P/EPS 4.92 5.71 6.79 5.76 5.00 17.34 -46.51 -
EY 20.35 17.52 14.72 17.36 19.98 5.77 -2.15 -
DY 2.40 0.13 0.10 0.11 0.09 0.14 0.06 1072.23%
P/NAPS 0.54 0.53 0.60 0.68 0.77 0.48 0.45 12.93%

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