[MUIIND] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 94.69%
YoY- 97.85%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 468,865 482,370 500,064 474,414 416,086 339,267 271,080 44.04%
PBT 22,545 23,100 21,193 41,467 -13,125 -18,459 -49,260 -
Tax -3,406 -6,660 -8,652 -7,985 -7,372 -6,850 -2,150 35.85%
NP 19,139 16,440 12,541 33,482 -20,497 -25,309 -51,410 -
-
NP to SH -12,670 -13,636 -17,951 -2,270 -42,720 -45,832 -60,145 -64.56%
-
Tax Rate 15.11% 28.83% 40.82% 19.26% - - - -
Total Cost 449,726 465,930 487,523 440,932 436,583 364,576 322,490 24.79%
-
Net Worth 995,487 1,009,358 63,871 88,387 64,246 60,527 76,625 451.78%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 995,487 1,009,358 63,871 88,387 64,246 60,527 76,625 451.78%
NOSH 3,225,817 3,225,817 3,225,817 3,225,817 3,225,817 3,149,208 3,020,969 4.46%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.08% 3.41% 2.51% 7.06% -4.93% -7.46% -18.96% -
ROE -1.27% -1.35% -28.11% -2.57% -66.49% -75.72% -78.49% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.53 14.95 15.50 14.71 13.02 10.93 9.23 35.28%
EPS -0.39 -0.42 -0.56 -0.07 -1.34 -1.48 -2.05 -66.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3086 0.3129 0.0198 0.0274 0.0201 0.0195 0.0261 418.22%
Adjusted Per Share Value based on latest NOSH - 3,225,817
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.52 14.94 15.48 14.69 12.88 10.51 8.39 44.09%
EPS -0.39 -0.42 -0.56 -0.07 -1.32 -1.42 -1.86 -64.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3082 0.3125 0.0198 0.0274 0.0199 0.0187 0.0237 452.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.06 0.055 0.07 0.075 0.09 0.055 0.05 -
P/RPS 0.41 0.37 0.45 0.51 0.69 0.50 0.54 -16.75%
P/EPS -15.28 -13.01 -12.58 -106.58 -6.73 -3.72 -2.44 239.36%
EY -6.55 -7.69 -7.95 -0.94 -14.85 -26.85 -40.97 -70.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 3.54 2.74 4.48 2.82 1.92 -78.57%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 26/05/23 24/02/23 01/12/22 29/08/22 31/05/22 -
Price 0.055 0.055 0.06 0.07 0.08 0.07 0.055 -
P/RPS 0.38 0.37 0.39 0.48 0.61 0.64 0.60 -26.23%
P/EPS -14.00 -13.01 -10.78 -99.47 -5.99 -4.74 -2.68 200.76%
EY -7.14 -7.69 -9.27 -1.01 -16.71 -21.09 -37.25 -66.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 3.03 2.55 3.98 3.59 2.11 -80.59%

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