[MAYU] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 46.76%
YoY- 19266.67%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 158,304 156,009 116,277 133,192 136,663 141,314 123,140 4.27%
PBT 29,931 18,226 593 5,286 926 4,506 6,904 27.67%
Tax -1,563 29 -1,811 -59 -846 -2,555 -69 68.17%
NP 28,368 18,255 -1,218 5,227 80 1,951 6,835 26.75%
-
NP to SH 27,717 18,254 -1,216 5,229 27 -778 6,684 26.73%
-
Tax Rate 5.22% -0.16% 305.40% 1.12% 91.36% 56.70% 1.00% -
Total Cost 129,936 137,754 117,495 127,965 136,583 139,363 116,305 1.86%
-
Net Worth 341,405 206,933 126,144 130,641 110,441 106,656 112,152 20.37%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,285 125 34 - - - - -
Div Payout % 26.29% 0.69% 0.00% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 341,405 206,933 126,144 130,641 110,441 106,656 112,152 20.37%
NOSH 213,318 152,156 68,557 70,617 52,095 45,193 48,550 27.96%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 17.92% 11.70% -1.05% 3.92% 0.06% 1.38% 5.55% -
ROE 8.12% 8.82% -0.96% 4.00% 0.02% -0.73% 5.96% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 74.65 102.53 169.61 188.61 262.33 312.69 253.63 -18.43%
EPS 13.07 12.00 -1.77 7.40 0.05 -1.72 13.77 -0.86%
DPS 3.44 0.08 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.36 1.84 1.85 2.12 2.36 2.31 -5.83%
Adjusted Per Share Value based on latest NOSH - 70,617
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 32.81 32.33 24.10 27.61 28.32 29.29 25.52 4.27%
EPS 5.74 3.78 -0.25 1.08 0.01 -0.16 1.39 26.64%
DPS 1.51 0.03 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.7076 0.4289 0.2614 0.2708 0.2289 0.2211 0.2324 20.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.795 0.84 0.765 0.585 0.915 0.73 0.80 -
P/RPS 1.06 0.82 0.45 0.31 0.35 0.23 0.32 22.08%
P/EPS 6.08 7.00 -43.13 7.90 1,765.45 -42.40 5.81 0.75%
EY 16.44 14.28 -2.32 12.66 0.06 -2.36 17.21 -0.75%
DY 4.32 0.10 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.42 0.32 0.43 0.31 0.35 5.76%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 30/11/17 25/11/16 25/11/15 24/11/14 19/11/13 30/11/12 -
Price 0.75 0.815 0.825 0.61 0.735 1.25 0.76 -
P/RPS 1.00 0.79 0.49 0.32 0.28 0.40 0.30 22.20%
P/EPS 5.74 6.79 -46.51 8.24 1,418.15 -72.61 5.52 0.65%
EY 17.43 14.72 -2.15 12.14 0.07 -1.38 18.11 -0.63%
DY 4.58 0.10 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.45 0.33 0.35 0.53 0.33 6.06%

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