[MUIIND] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 9.91%
YoY- 14.41%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 404,027 406,620 413,752 415,960 418,891 415,104 407,415 -0.55%
PBT -30,745 -49,436 -98,459 -107,829 -120,286 -116,592 -135,546 -62.77%
Tax -7,372 -6,594 -8,424 -8,760 -9,814 -10,347 -5,541 20.94%
NP -38,117 -56,030 -106,883 -116,589 -130,100 -126,939 -141,087 -58.17%
-
NP to SH -46,460 -60,548 -110,292 -121,079 -134,393 -131,696 -151,649 -54.52%
-
Tax Rate - - - - - - - -
Total Cost 442,144 462,650 520,635 532,549 548,991 542,043 548,502 -13.37%
-
Net Worth 501,761 526,981 542,523 579,180 602,641 627,274 729,034 -22.02%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 501,761 526,981 542,523 579,180 602,641 627,274 729,034 -22.02%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -9.43% -13.78% -25.83% -28.03% -31.06% -30.58% -34.63% -
ROE -9.26% -11.49% -20.33% -20.91% -22.30% -20.99% -20.80% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.78 13.87 14.11 14.18 14.28 14.16 13.89 -0.52%
EPS -1.58 -2.06 -3.76 -4.13 -4.58 -4.49 -5.17 -54.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1711 0.1797 0.185 0.1975 0.2055 0.2139 0.2486 -22.02%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.52 12.61 12.83 12.89 12.99 12.87 12.63 -0.58%
EPS -1.44 -1.88 -3.42 -3.75 -4.17 -4.08 -4.70 -54.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.1634 0.1682 0.1795 0.1868 0.1945 0.226 -22.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.185 0.175 0.17 0.23 0.18 0.185 0.165 -
P/RPS 1.34 1.26 1.20 1.62 1.26 1.31 1.19 8.22%
P/EPS -11.68 -8.48 -4.52 -5.57 -3.93 -4.12 -3.19 137.36%
EY -8.56 -11.80 -22.12 -17.95 -25.46 -24.27 -31.34 -57.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.97 0.92 1.16 0.88 0.86 0.66 38.82%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 24/05/18 28/02/18 29/11/17 29/08/17 30/05/17 -
Price 0.155 0.20 0.18 0.21 0.215 0.165 0.185 -
P/RPS 1.13 1.44 1.28 1.48 1.51 1.17 1.33 -10.28%
P/EPS -9.78 -9.69 -4.79 -5.09 -4.69 -3.67 -3.58 95.30%
EY -10.22 -10.32 -20.89 -19.66 -21.32 -27.22 -27.95 -48.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.11 0.97 1.06 1.05 0.77 0.74 14.76%

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