[MUIIND] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 24.47%
YoY- -1392.17%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 451,219 467,151 476,149 474,998 462,492 464,281 477,941 -3.75%
PBT -94,673 -102,350 -1,842 -8,651 -26,267 -13,918 -7,878 422.28%
Tax -4,606 -6,429 -9,770 -10,621 -6,378 -5,214 -7,266 -26.14%
NP -99,279 -108,779 -11,612 -19,272 -32,645 -19,132 -15,144 249.07%
-
NP to SH -109,764 -120,180 -17,381 -25,725 -34,059 -17,315 -13,208 308.70%
-
Tax Rate - - - - - - - -
Total Cost 550,498 575,930 487,761 494,270 495,137 483,413 493,085 7.59%
-
Net Worth 727,890 710,852 796,483 847,803 856,894 757,359 789,355 -5.24%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 727,890 710,852 796,483 847,803 856,894 757,359 789,355 -5.24%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -22.00% -23.29% -2.44% -4.06% -7.06% -4.12% -3.17% -
ROE -15.08% -16.91% -2.18% -3.03% -3.97% -2.29% -1.67% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.15 15.93 16.24 16.20 15.77 16.61 16.26 -4.59%
EPS -3.69 -4.10 -0.59 -0.88 -1.16 -0.62 -0.45 305.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2444 0.2424 0.2716 0.2891 0.2922 0.2709 0.2686 -6.08%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.99 14.48 14.76 14.72 14.34 14.39 14.82 -3.75%
EPS -3.40 -3.73 -0.54 -0.80 -1.06 -0.54 -0.41 308.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2256 0.2204 0.2469 0.2628 0.2656 0.2348 0.2447 -5.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.15 0.165 0.185 0.185 0.185 0.19 0.235 -
P/RPS 0.99 1.04 1.14 1.14 1.17 1.14 1.44 -22.05%
P/EPS -4.07 -4.03 -31.21 -21.09 -15.93 -30.68 -52.29 -81.68%
EY -24.57 -24.84 -3.20 -4.74 -6.28 -3.26 -1.91 446.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.68 0.64 0.63 0.70 0.87 -21.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 31/05/16 25/02/16 24/11/15 20/08/15 27/05/15 -
Price 0.125 0.16 0.175 0.18 0.195 0.175 0.20 -
P/RPS 0.83 1.00 1.08 1.11 1.24 1.05 1.23 -23.01%
P/EPS -3.39 -3.90 -29.53 -20.52 -16.79 -28.26 -44.50 -81.94%
EY -29.48 -25.61 -3.39 -4.87 -5.96 -3.54 -2.25 453.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 0.64 0.62 0.67 0.65 0.74 -21.92%

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