[MUIIND] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 8.91%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 405,805 404,027 406,620 413,752 415,960 418,891 415,104 -1.49%
PBT -22,431 -30,745 -49,436 -98,459 -107,829 -120,286 -116,592 -66.57%
Tax -8,562 -7,372 -6,594 -8,424 -8,760 -9,814 -10,347 -11.82%
NP -30,993 -38,117 -56,030 -106,883 -116,589 -130,100 -126,939 -60.83%
-
NP to SH -41,301 -46,460 -60,548 -110,292 -121,079 -134,393 -131,696 -53.74%
-
Tax Rate - - - - - - - -
Total Cost 436,798 442,144 462,650 520,635 532,549 548,991 542,043 -13.36%
-
Net Worth 493,843 501,761 526,981 542,523 579,180 602,641 627,274 -14.70%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 493,843 501,761 526,981 542,523 579,180 602,641 627,274 -14.70%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -7.64% -9.43% -13.78% -25.83% -28.03% -31.06% -30.58% -
ROE -8.36% -9.26% -11.49% -20.33% -20.91% -22.30% -20.99% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.84 13.78 13.87 14.11 14.18 14.28 14.16 -1.50%
EPS -1.41 -1.58 -2.06 -3.76 -4.13 -4.58 -4.49 -53.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1684 0.1711 0.1797 0.185 0.1975 0.2055 0.2139 -14.70%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.58 12.52 12.61 12.83 12.89 12.99 12.87 -1.50%
EPS -1.28 -1.44 -1.88 -3.42 -3.75 -4.17 -4.08 -53.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1531 0.1555 0.1634 0.1682 0.1795 0.1868 0.1945 -14.71%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.165 0.185 0.175 0.17 0.23 0.18 0.185 -
P/RPS 1.19 1.34 1.26 1.20 1.62 1.26 1.31 -6.18%
P/EPS -11.72 -11.68 -8.48 -4.52 -5.57 -3.93 -4.12 100.38%
EY -8.54 -8.56 -11.80 -22.12 -17.95 -25.46 -24.27 -50.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.08 0.97 0.92 1.16 0.88 0.86 9.07%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 24/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.18 0.155 0.20 0.18 0.21 0.215 0.165 -
P/RPS 1.30 1.13 1.44 1.28 1.48 1.51 1.17 7.25%
P/EPS -12.78 -9.78 -9.69 -4.79 -5.09 -4.69 -3.67 129.22%
EY -7.82 -10.22 -10.32 -20.89 -19.66 -21.32 -27.22 -56.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.91 1.11 0.97 1.06 1.05 0.77 24.45%

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