[MAYU] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 569.83%
YoY- 711.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 66,984 74,461 69,591 91,741 113,531 134,372 153,778 -42.45%
PBT 8,854 7,747 -501 25,126 5,369 7,666 9,244 -2.82%
Tax -827 -894 -717 -1,900 -2,173 -2,222 -2,189 -47.64%
NP 8,027 6,853 -1,218 23,226 3,196 5,444 7,055 8.96%
-
NP to SH 8,574 7,557 -461 23,692 3,537 5,592 7,016 14.26%
-
Tax Rate 9.34% 11.54% - 7.56% 40.47% 28.99% 23.68% -
Total Cost 58,957 67,608 70,809 68,515 110,335 128,928 146,723 -45.45%
-
Net Worth 350,135 350,135 345,891 348,013 341,647 343,769 343,769 1.22%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - 4,164 -
Div Payout % - - - - - - 59.35% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 350,135 350,135 345,891 348,013 341,647 343,769 343,769 1.22%
NOSH 212,203 212,203 212,203 212,203 212,203 212,203 213,318 -0.34%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.98% 9.20% -1.75% 25.32% 2.82% 4.05% 4.59% -
ROE 2.45% 2.16% -0.13% 6.81% 1.04% 1.63% 2.04% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 31.57 35.09 32.79 43.23 53.50 63.32 72.47 -42.44%
EPS 4.04 3.56 -0.22 11.16 1.67 2.64 3.31 14.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.65 1.65 1.63 1.64 1.61 1.62 1.62 1.22%
Adjusted Per Share Value based on latest NOSH - 212,203
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.72 15.25 14.26 18.79 23.26 27.52 31.50 -42.45%
EPS 1.76 1.55 -0.09 4.85 0.72 1.15 1.44 14.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.7172 0.7172 0.7085 0.7129 0.6998 0.7042 0.7042 1.22%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.445 0.445 0.445 0.43 0.42 0.505 0.60 -
P/RPS 1.41 1.27 1.36 0.99 0.79 0.80 0.83 42.23%
P/EPS 11.01 12.50 -204.84 3.85 25.20 19.16 18.15 -28.27%
EY 9.08 8.00 -0.49 25.96 3.97 5.22 5.51 39.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.27 0.27 0.27 0.26 0.26 0.31 0.37 -18.89%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 29/05/20 26/02/20 26/11/19 29/08/19 30/05/19 -
Price 0.445 0.445 0.445 0.445 0.52 0.45 0.56 -
P/RPS 1.41 1.27 1.36 1.03 0.97 0.71 0.77 49.51%
P/EPS 11.01 12.50 -204.84 3.99 31.20 17.08 16.94 -24.90%
EY 9.08 8.00 -0.49 25.09 3.21 5.86 5.90 33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.27 0.27 0.27 0.27 0.32 0.28 0.35 -15.84%

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