[MAYU] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 281.01%
YoY- -74.55%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 91,741 113,531 134,372 153,778 164,643 158,304 156,117 -29.77%
PBT 25,126 5,369 7,666 9,244 -2,239 29,931 30,636 -12.35%
Tax -1,900 -2,173 -2,222 -2,189 -986 -1,563 -1,520 15.99%
NP 23,226 3,196 5,444 7,055 -3,225 28,368 29,116 -13.95%
-
NP to SH 23,692 3,537 5,592 7,016 -3,876 27,717 28,444 -11.44%
-
Tax Rate 7.56% 40.47% 28.99% 23.68% - 5.22% 4.96% -
Total Cost 68,515 110,335 128,928 146,723 167,868 129,936 127,001 -33.65%
-
Net Worth 348,013 341,647 343,769 343,769 351,592 341,405 335,206 2.52%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 4,164 7,209 7,285 7,285 -
Div Payout % - - - 59.35% 0.00% 26.29% 25.61% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 348,013 341,647 343,769 343,769 351,592 341,405 335,206 2.52%
NOSH 212,203 212,203 212,203 213,318 213,318 213,318 208,318 1.23%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 25.32% 2.82% 4.05% 4.59% -1.96% 17.92% 18.65% -
ROE 6.81% 1.04% 1.63% 2.04% -1.10% 8.12% 8.49% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 43.23 53.50 63.32 72.47 77.73 74.65 74.98 -30.65%
EPS 11.16 1.67 2.64 3.31 -1.83 13.07 13.66 -12.57%
DPS 0.00 0.00 0.00 2.00 3.40 3.44 3.50 -
NAPS 1.64 1.61 1.62 1.62 1.66 1.61 1.61 1.23%
Adjusted Per Share Value based on latest NOSH - 213,318
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.01 23.53 27.85 31.87 34.12 32.81 32.36 -29.78%
EPS 4.91 0.73 1.16 1.45 -0.80 5.74 5.90 -11.49%
DPS 0.00 0.00 0.00 0.86 1.49 1.51 1.51 -
NAPS 0.7213 0.7081 0.7125 0.7125 0.7287 0.7076 0.6947 2.52%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.43 0.42 0.505 0.60 0.62 0.795 0.81 -
P/RPS 0.99 0.79 0.80 0.83 0.80 1.06 1.08 -5.62%
P/EPS 3.85 25.20 19.16 18.15 -33.88 6.08 5.93 -24.96%
EY 25.96 3.97 5.22 5.51 -2.95 16.44 16.87 33.18%
DY 0.00 0.00 0.00 3.33 5.49 4.32 4.32 -
P/NAPS 0.26 0.26 0.31 0.37 0.37 0.49 0.50 -35.25%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 29/08/19 30/05/19 25/02/19 28/11/18 30/08/18 -
Price 0.445 0.52 0.45 0.56 0.73 0.75 0.83 -
P/RPS 1.03 0.97 0.71 0.77 0.94 1.00 1.11 -4.85%
P/EPS 3.99 31.20 17.08 16.94 -39.89 5.74 6.08 -24.42%
EY 25.09 3.21 5.86 5.90 -2.51 17.43 16.46 32.34%
DY 0.00 0.00 0.00 3.57 4.66 4.58 4.22 -
P/NAPS 0.27 0.32 0.28 0.35 0.44 0.47 0.52 -35.32%

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