[MAYU] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -10.93%
YoY- 19.08%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 156,117 138,561 126,338 133,181 136,036 144,346 126,018 3.63%
PBT 30,636 19,927 -2,133 3,252 5,039 830 8,001 25.06%
Tax -1,520 -881 -856 309 -1,972 -1,725 -125 51.61%
NP 29,116 19,046 -2,989 3,561 3,067 -895 7,876 24.33%
-
NP to SH 28,444 19,045 -2,987 3,563 2,992 -3,654 7,739 24.21%
-
Tax Rate 4.96% 4.42% - -9.50% 39.13% 207.83% 1.56% -
Total Cost 127,001 119,515 129,327 129,620 132,969 145,241 118,142 1.21%
-
Net Worth 335,206 160,929 123,683 129,176 112,035 90,297 111,063 20.20%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 7,285 125 - - - - - -
Div Payout % 25.61% 0.66% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 335,206 160,929 123,683 129,176 112,035 90,297 111,063 20.20%
NOSH 208,318 104,499 68,333 70,588 52,352 45,148 47,666 27.85%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.65% 13.75% -2.37% 2.67% 2.25% -0.62% 6.25% -
ROE 8.49% 11.83% -2.42% 2.76% 2.67% -4.05% 6.97% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 74.98 132.59 184.88 188.67 259.84 319.71 264.37 -18.93%
EPS 13.66 18.22 -4.37 5.05 5.72 -8.09 16.24 -2.84%
DPS 3.50 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.54 1.81 1.83 2.14 2.00 2.33 -5.97%
Adjusted Per Share Value based on latest NOSH - 70,588
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 32.36 28.72 26.18 27.60 28.19 29.92 26.12 3.63%
EPS 5.90 3.95 -0.62 0.74 0.62 -0.76 1.60 24.28%
DPS 1.51 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6947 0.3335 0.2563 0.2677 0.2322 0.1871 0.2302 20.20%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.81 1.36 0.52 0.58 0.82 0.73 0.87 -
P/RPS 1.08 1.03 0.28 0.31 0.32 0.23 0.33 21.83%
P/EPS 5.93 7.46 -11.90 11.49 14.35 -9.02 5.36 1.69%
EY 16.87 13.40 -8.41 8.70 6.97 -11.09 18.66 -1.66%
DY 4.32 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.88 0.29 0.32 0.38 0.37 0.37 5.14%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 17/08/17 30/08/16 25/08/15 28/08/14 29/08/13 30/08/12 -
Price 0.83 1.05 0.50 0.595 0.85 0.76 0.79 -
P/RPS 1.11 0.79 0.27 0.32 0.33 0.24 0.30 24.35%
P/EPS 6.08 5.76 -11.44 11.79 14.87 -9.39 4.87 3.76%
EY 16.46 17.36 -8.74 8.48 6.72 -10.65 20.55 -3.62%
DY 4.22 0.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.28 0.33 0.40 0.38 0.34 7.33%

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