[MUIIND] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 54.65%
YoY- 9.73%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 111,347 140,339 82,011 43,586 107,973 110,614 108,836 0.38%
PBT 21,409 54,772 180 -2,786 -11,855 1,672 -6,642 -
Tax -628 -2,655 -2,042 -1,594 -2,753 -3,129 -1,939 -17.12%
NP 20,781 52,117 -1,862 -4,380 -14,608 -1,457 -8,581 -
-
NP to SH 23,979 34,810 -5,640 -6,248 -17,832 -3,548 -8,707 -
-
Tax Rate 2.93% 4.85% 1,134.44% - - 187.14% - -
Total Cost 90,566 88,222 83,873 47,966 122,581 112,071 117,417 -4.23%
-
Net Worth 1,017,100 88,387 80,352 174,780 351,614 493,843 579,180 9.83%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,017,100 88,387 80,352 174,780 351,614 493,843 579,180 9.83%
NOSH 3,225,817 3,225,817 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.66% 37.14% -2.27% -10.05% -13.53% -1.32% -7.88% -
ROE 2.36% 39.38% -7.02% -3.57% -5.07% -0.72% -1.50% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.45 4.35 2.80 1.49 3.68 3.77 3.71 -1.20%
EPS 0.74 1.08 -0.19 -0.21 -0.61 -0.12 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3153 0.0274 0.0274 0.0596 0.1199 0.1684 0.1975 8.10%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.45 4.35 2.54 1.35 3.35 3.43 3.37 0.39%
EPS 0.74 1.08 -0.17 -0.19 -0.55 -0.11 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3153 0.0274 0.0249 0.0542 0.109 0.1531 0.1795 9.83%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.06 0.075 0.07 0.10 0.205 0.165 0.23 -
P/RPS 1.74 1.72 2.50 6.73 5.57 4.37 6.20 -19.07%
P/EPS 8.07 6.95 -36.40 -46.94 -33.71 -136.38 -77.47 -
EY 12.39 14.39 -2.75 -2.13 -2.97 -0.73 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 2.74 2.55 1.68 1.71 0.98 1.16 -26.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 28/02/22 25/02/21 27/02/20 27/02/19 28/02/18 -
Price 0.055 0.07 0.07 0.09 0.185 0.18 0.21 -
P/RPS 1.59 1.61 2.50 6.06 5.02 4.77 5.66 -19.06%
P/EPS 7.40 6.49 -36.40 -42.24 -30.42 -148.78 -70.73 -
EY 13.52 15.42 -2.75 -2.37 -3.29 -0.67 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 2.55 2.55 1.51 1.54 1.07 1.06 -26.28%

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