[MAYU] QoQ TTM Result on 30-Jun-2018 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 3.17%
YoY- 49.35%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 153,778 164,643 158,304 156,117 155,858 160,782 156,009 -0.95%
PBT 9,244 -2,239 29,931 30,636 29,899 28,779 18,226 -36.42%
Tax -2,189 -986 -1,563 -1,520 -1,726 -1,573 29 -
NP 7,055 -3,225 28,368 29,116 28,173 27,206 18,255 -46.97%
-
NP to SH 7,016 -3,876 27,717 28,444 27,571 27,205 18,254 -47.16%
-
Tax Rate 23.68% - 5.22% 4.96% 5.77% 5.47% -0.16% -
Total Cost 146,723 167,868 129,936 127,001 127,685 133,576 137,754 4.29%
-
Net Worth 343,769 351,592 341,405 335,206 252,757 295,391 206,933 40.31%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 4,164 7,209 7,285 7,285 3,246 201 125 937.51%
Div Payout % 59.35% 0.00% 26.29% 25.61% 11.78% 0.74% 0.69% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 343,769 351,592 341,405 335,206 252,757 295,391 206,933 40.31%
NOSH 213,318 213,318 213,318 208,318 208,318 152,804 152,156 25.28%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.59% -1.96% 17.92% 18.65% 18.08% 16.92% 11.70% -
ROE 2.04% -1.10% 8.12% 8.49% 10.91% 9.21% 8.82% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 72.47 77.73 74.65 74.98 102.36 105.59 102.53 -20.66%
EPS 3.31 -1.83 13.07 13.66 18.11 17.87 12.00 -57.65%
DPS 2.00 3.40 3.44 3.50 2.13 0.13 0.08 756.66%
NAPS 1.62 1.66 1.61 1.61 1.66 1.94 1.36 12.38%
Adjusted Per Share Value based on latest NOSH - 208,318
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 31.50 33.73 32.43 31.98 31.93 32.93 31.96 -0.96%
EPS 1.44 -0.79 5.68 5.83 5.65 5.57 3.74 -47.10%
DPS 0.85 1.48 1.49 1.49 0.67 0.04 0.03 831.28%
NAPS 0.7042 0.7202 0.6993 0.6866 0.5178 0.6051 0.4239 40.31%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.60 0.62 0.795 0.81 0.865 0.91 0.84 -
P/RPS 0.83 0.80 1.06 1.08 0.85 0.86 0.82 0.81%
P/EPS 18.15 -33.88 6.08 5.93 4.78 5.09 7.00 88.84%
EY 5.51 -2.95 16.44 16.87 20.93 19.63 14.28 -47.02%
DY 3.33 5.49 4.32 4.32 2.47 0.15 0.10 937.26%
P/NAPS 0.37 0.37 0.49 0.50 0.52 0.47 0.62 -29.13%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 25/02/19 28/11/18 30/08/18 31/05/18 26/02/18 30/11/17 -
Price 0.56 0.73 0.75 0.83 0.89 1.02 0.815 -
P/RPS 0.77 0.94 1.00 1.11 0.87 0.97 0.79 -1.69%
P/EPS 16.94 -39.89 5.74 6.08 4.92 5.71 6.79 84.05%
EY 5.90 -2.51 17.43 16.46 20.35 17.52 14.72 -45.66%
DY 3.57 4.66 4.58 4.22 2.40 0.13 0.10 986.57%
P/NAPS 0.35 0.44 0.47 0.52 0.54 0.53 0.60 -30.20%

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