[MUIIND] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -96.7%
YoY- -141.6%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Revenue 404,027 418,891 451,219 462,492 477,941 606,513 762,913 -10.90%
PBT -30,745 -120,286 -94,673 -26,267 -7,878 28,753 119,441 -
Tax -7,372 -9,814 -4,606 -6,378 -7,266 -10,667 -20,305 -16.81%
NP -38,117 -130,100 -99,279 -32,645 -15,144 18,086 99,136 -
-
NP to SH -46,460 -134,393 -109,764 -34,059 -13,208 12,393 24,279 -
-
Tax Rate - - - - - 37.10% 17.00% -
Total Cost 442,144 548,991 550,498 495,137 493,085 588,427 663,777 -7.11%
-
Net Worth 501,761 602,641 727,890 856,894 789,355 768,037 703,367 -5.95%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 501,761 602,641 727,890 856,894 789,355 768,037 703,367 -5.95%
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
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -9.43% -31.06% -22.00% -7.06% -3.17% 2.98% 12.99% -
ROE -9.26% -22.30% -15.08% -3.97% -1.67% 1.61% 3.45% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.78 14.28 15.15 15.77 16.26 20.68 26.21 -11.02%
EPS -1.58 -4.58 -3.69 -1.16 -0.45 0.42 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1711 0.2055 0.2444 0.2922 0.2686 0.2619 0.2416 -6.07%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
RPS 12.52 12.99 13.99 14.34 14.82 18.80 23.65 -10.91%
EPS -1.44 -4.17 -3.40 -1.06 -0.41 0.38 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.1868 0.2256 0.2656 0.2447 0.2381 0.218 -5.95%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/15 31/03/14 29/03/13 -
Price 0.185 0.18 0.15 0.185 0.235 0.195 0.185 -
P/RPS 1.34 1.26 0.99 1.17 1.44 0.94 0.71 12.23%
P/EPS -11.68 -3.93 -4.07 -15.93 -52.29 46.14 22.18 -
EY -8.56 -25.46 -24.57 -6.28 -1.91 2.17 4.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.88 0.61 0.63 0.87 0.74 0.77 6.33%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/15 31/03/14 31/03/13 CAGR
Date 29/11/18 29/11/17 29/11/16 24/11/15 27/05/15 29/05/14 31/05/13 -
Price 0.155 0.215 0.125 0.195 0.20 0.20 0.21 -
P/RPS 1.13 1.51 0.83 1.24 1.23 0.97 0.80 6.47%
P/EPS -9.78 -4.69 -3.39 -16.79 -44.50 47.33 25.18 -
EY -10.22 -21.32 -29.48 -5.96 -2.25 2.11 3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.05 0.51 0.67 0.74 0.76 0.87 0.82%

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