[MUIIND] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -7.2%
YoY- -772.5%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 415,960 418,891 415,104 407,415 420,083 451,219 467,151 -7.42%
PBT -107,829 -120,286 -116,592 -135,546 -126,559 -94,673 -102,350 3.52%
Tax -8,760 -9,814 -10,347 -5,541 -6,208 -4,606 -6,429 22.83%
NP -116,589 -130,100 -126,939 -141,087 -132,767 -99,279 -108,779 4.71%
-
NP to SH -121,079 -134,393 -131,696 -151,649 -141,470 -109,764 -120,180 0.49%
-
Tax Rate - - - - - - - -
Total Cost 532,549 548,991 542,043 548,502 552,850 550,498 575,930 -5.07%
-
Net Worth 579,180 602,641 627,274 729,034 751,322 727,890 710,852 -12.73%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 579,180 602,641 627,274 729,034 751,322 727,890 710,852 -12.73%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -28.03% -31.06% -30.58% -34.63% -31.60% -22.00% -23.29% -
ROE -20.91% -22.30% -20.99% -20.80% -18.83% -15.08% -16.91% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.18 14.28 14.16 13.89 14.32 15.15 15.93 -7.44%
EPS -4.13 -4.58 -4.49 -5.17 -4.82 -3.69 -4.10 0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1975 0.2055 0.2139 0.2486 0.2562 0.2444 0.2424 -12.73%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.89 12.99 12.87 12.63 13.02 13.99 14.48 -7.44%
EPS -3.75 -4.17 -4.08 -4.70 -4.39 -3.40 -3.73 0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1868 0.1945 0.226 0.2329 0.2256 0.2204 -12.75%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.23 0.18 0.185 0.165 0.12 0.15 0.165 -
P/RPS 1.62 1.26 1.31 1.19 0.84 0.99 1.04 34.26%
P/EPS -5.57 -3.93 -4.12 -3.19 -2.49 -4.07 -4.03 24.00%
EY -17.95 -25.46 -24.27 -31.34 -40.20 -24.57 -24.84 -19.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.88 0.86 0.66 0.47 0.61 0.68 42.62%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 30/08/16 -
Price 0.21 0.215 0.165 0.185 0.16 0.125 0.16 -
P/RPS 1.48 1.51 1.17 1.33 1.12 0.83 1.00 29.77%
P/EPS -5.09 -4.69 -3.67 -3.58 -3.32 -3.39 -3.90 19.36%
EY -19.66 -21.32 -27.22 -27.95 -30.15 -29.48 -25.61 -16.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 0.77 0.74 0.62 0.51 0.66 37.02%

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