[MUIIND] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 43.2%
YoY- -2032.59%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 428,816 427,600 0 428,260 461,032 614,592 860,754 -11.88%
PBT -29,494 -47,020 0 -18,700 13,882 24,606 23,886 -
Tax -7,726 -10,900 0 -9,900 -10,834 -8,954 -16,936 -13.28%
NP -37,220 -57,920 0 -28,600 3,048 15,652 6,950 -
-
NP to SH -40,082 -61,316 0 -32,714 -1,534 2,778 -5,216 44.81%
-
Tax Rate - - - - 78.04% 36.39% 70.90% -
Total Cost 466,036 485,520 0 456,860 457,984 598,940 853,804 -10.41%
-
Net Worth 579,180 751,322 0 794,430 761,879 738,712 693,928 -3.22%
Dividend
31/12/17 31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 579,180 751,322 0 794,430 761,879 738,712 693,928 -3.22%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,006,153 7.13%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -8.68% -13.55% 0.00% -6.68% 0.66% 2.55% 0.81% -
ROE -6.92% -8.16% 0.00% -4.12% -0.20% 0.38% -0.75% -
Per Share
31/12/17 31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.62 14.58 0.00 14.60 15.72 20.96 42.91 -17.75%
EPS -1.36 -2.10 0.00 -1.12 -0.06 0.10 -0.26 35.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1975 0.2562 0.00 0.2709 0.2598 0.2519 0.3459 -9.67%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/17 31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.29 13.26 0.00 13.28 14.29 19.05 26.68 -11.88%
EPS -1.24 -1.90 0.00 -1.01 -0.05 0.09 -0.16 45.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.2329 0.00 0.2463 0.2362 0.229 0.2151 -3.23%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/12/17 30/12/16 31/12/15 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.23 0.12 0.185 0.19 0.20 0.185 0.22 -
P/RPS 1.57 0.82 0.00 1.30 1.27 0.88 0.51 22.65%
P/EPS -16.83 -5.74 0.00 -17.03 -382.34 195.29 -84.62 -25.41%
EY -5.94 -17.42 0.00 -5.87 -0.26 0.51 -1.18 34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.47 0.00 0.70 0.77 0.73 0.64 11.40%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/18 27/02/17 25/02/16 20/08/15 27/08/14 28/08/13 28/08/12 -
Price 0.21 0.16 0.18 0.175 0.285 0.16 0.22 -
P/RPS 1.44 1.10 0.00 1.20 1.81 0.76 0.51 20.74%
P/EPS -15.36 -7.65 0.00 -15.69 -544.84 168.90 -84.62 -26.64%
EY -6.51 -13.07 0.00 -6.37 -0.18 0.59 -1.18 36.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.62 0.00 0.65 1.10 0.64 0.64 9.59%

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