[MAYU] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 59.29%
YoY- -123.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 138,561 127,928 114,175 116,277 126,338 122,060 139,832 -0.60%
PBT 19,927 19,091 4,506 593 -2,133 -1,747 4,315 177.57%
Tax -881 -1,066 -1,089 -1,811 -856 -686 200 -
NP 19,046 18,025 3,417 -1,218 -2,989 -2,433 4,515 161.30%
-
NP to SH 19,045 18,026 3,419 -1,216 -2,987 -2,431 4,517 161.21%
-
Tax Rate 4.42% 5.58% 24.17% 305.40% - - -4.63% -
Total Cost 119,515 109,903 110,758 117,495 129,327 124,493 135,317 -7.95%
-
Net Worth 160,929 116,420 122,717 126,144 123,683 123,423 112,200 27.21%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 125 82 82 34 - - - -
Div Payout % 0.66% 0.46% 2.41% 0.00% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 160,929 116,420 122,717 126,144 123,683 123,423 112,200 27.21%
NOSH 104,499 77,099 68,557 68,557 68,333 68,568 60,000 44.80%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.75% 14.09% 2.99% -1.05% -2.37% -1.99% 3.23% -
ROE 11.83% 15.48% 2.79% -0.96% -2.42% -1.97% 4.03% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 132.59 165.93 166.54 169.61 184.88 178.01 233.05 -31.36%
EPS 18.22 23.38 4.99 -1.77 -4.37 -3.55 7.53 80.33%
DPS 0.12 0.11 0.12 0.05 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.79 1.84 1.81 1.80 1.87 -12.15%
Adjusted Per Share Value based on latest NOSH - 70,851
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.38 26.20 23.39 23.82 25.88 25.00 28.64 -0.60%
EPS 3.90 3.69 0.70 -0.25 -0.61 -0.50 0.93 160.27%
DPS 0.03 0.02 0.02 0.01 0.00 0.00 0.00 -
NAPS 0.3297 0.2385 0.2514 0.2584 0.2534 0.2528 0.2298 27.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.36 1.22 0.74 0.765 0.52 0.57 0.58 -
P/RPS 1.03 0.74 0.44 0.45 0.28 0.32 0.25 157.22%
P/EPS 7.46 5.22 14.84 -43.13 -11.90 -16.08 7.70 -2.09%
EY 13.40 19.16 6.74 -2.32 -8.41 -6.22 12.98 2.14%
DY 0.09 0.09 0.16 0.07 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.41 0.42 0.29 0.32 0.31 100.61%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 31/05/17 24/02/17 25/11/16 30/08/16 30/05/16 26/02/16 -
Price 1.05 1.17 0.865 0.825 0.50 0.52 0.54 -
P/RPS 0.79 0.71 0.52 0.49 0.27 0.29 0.23 127.82%
P/EPS 5.76 5.00 17.34 -46.51 -11.44 -14.67 7.17 -13.59%
EY 17.36 19.98 5.77 -2.15 -8.74 -6.82 13.94 15.76%
DY 0.11 0.09 0.14 0.06 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 0.48 0.45 0.28 0.29 0.29 76.59%

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