[MAYU] YoY Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 9.84%
YoY- 3.51%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Revenue 79,994 126,036 81,783 59,483 69,591 153,778 113,367 -5.42%
PBT 7,746 12,861 13,953 3,812 -501 9,244 16,980 -11.79%
Tax -2,324 -3,705 -4,247 -1,239 -717 -2,189 -1,232 10.68%
NP 5,422 9,156 9,706 2,573 -1,218 7,055 15,748 -15.67%
-
NP to SH 4,616 7,199 6,955 1,769 -461 7,065 15,748 -17.82%
-
Tax Rate 30.00% 28.81% 30.44% 32.50% - 23.68% 7.26% -
Total Cost 74,572 116,880 72,077 56,910 70,809 146,723 97,619 -4.21%
-
Net Worth 501,397 363,954 359,464 352,539 345,891 343,769 295,391 8.83%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Div - - - - - - 228 -
Div Payout % - - - - - - 1.45% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Net Worth 501,397 363,954 359,464 352,539 345,891 343,769 295,391 8.83%
NOSH 443,715 368,205 223,889 213,418 212,203 213,318 152,804 18.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
NP Margin 6.78% 7.26% 11.87% 4.33% -1.75% 4.59% 13.89% -
ROE 0.92% 1.98% 1.93% 0.50% -0.13% 2.06% 5.33% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 18.03 38.79 38.22 28.01 32.79 72.47 74.45 -20.29%
EPS 1.04 2.22 3.25 0.83 -0.22 3.37 10.34 -30.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 1.13 1.12 1.68 1.66 1.63 1.62 1.94 -8.28%
Adjusted Per Share Value based on latest NOSH - 368,205
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 16.58 26.12 16.95 12.33 14.42 31.87 23.50 -5.42%
EPS 0.96 1.49 1.44 0.37 -0.10 1.46 3.26 -17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 1.0392 0.7543 0.745 0.7307 0.7169 0.7125 0.6122 8.83%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 -
Price 0.28 0.30 0.35 0.56 0.445 0.60 0.91 -
P/RPS 1.55 0.77 0.92 2.00 1.36 0.83 1.22 3.90%
P/EPS 26.92 13.54 10.77 67.23 -204.84 18.02 8.80 19.58%
EY 3.72 7.38 9.29 1.49 -0.49 5.55 11.37 -16.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
P/NAPS 0.25 0.27 0.21 0.34 0.27 0.37 0.47 -9.60%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 24/05/24 25/05/23 26/05/22 24/06/21 29/05/20 30/05/19 26/02/18 -
Price 0.335 0.27 0.33 0.50 0.445 0.56 1.02 -
P/RPS 1.86 0.70 0.86 1.79 1.36 0.77 1.37 5.01%
P/EPS 32.20 12.19 10.15 60.03 -204.84 16.82 9.86 20.83%
EY 3.11 8.21 9.85 1.67 -0.49 5.95 10.14 -17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
P/NAPS 0.30 0.24 0.20 0.30 0.27 0.35 0.53 -8.70%

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