[MUIIND] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -12.51%
YoY- -211.06%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 474,414 223,305 191,649 382,546 405,805 415,960 420,083 2.04%
PBT 41,467 -96,985 -171,989 -109,401 -22,431 -107,829 -126,559 -
Tax -7,985 -6,804 393 -8,915 -8,562 -8,760 -6,208 4.28%
NP 33,482 -103,789 -171,596 -118,316 -30,993 -116,589 -132,767 -
-
NP to SH -2,270 -105,591 -181,635 -128,472 -41,301 -121,079 -141,470 -49.76%
-
Tax Rate 19.26% - - - - - - -
Total Cost 440,932 327,094 363,245 500,862 436,798 532,549 552,850 -3.69%
-
Net Worth 88,387 80,352 174,780 351,614 493,843 579,180 751,322 -29.98%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 88,387 80,352 174,780 351,614 493,843 579,180 751,322 -29.98%
NOSH 3,225,817 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 1.60%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.06% -46.48% -89.54% -30.93% -7.64% -28.03% -31.60% -
ROE -2.57% -131.41% -103.92% -36.54% -8.36% -20.91% -18.83% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.71 7.61 6.54 13.04 13.84 14.18 14.32 0.44%
EPS -0.07 -3.60 -6.19 -4.38 -1.41 -4.13 -4.82 -50.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0274 0.0596 0.1199 0.1684 0.1975 0.2562 -31.09%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.69 6.91 5.93 11.85 12.57 12.88 13.01 2.04%
EPS -0.07 -3.27 -5.62 -3.98 -1.28 -3.75 -4.38 -49.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0249 0.0541 0.1089 0.1529 0.1793 0.2326 -29.97%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.075 0.07 0.10 0.205 0.165 0.23 0.12 -
P/RPS 0.51 0.92 1.53 1.57 1.19 1.62 0.84 -7.97%
P/EPS -106.58 -1.94 -1.61 -4.68 -11.72 -5.57 -2.49 86.97%
EY -0.94 -51.44 -61.94 -21.37 -8.54 -17.95 -40.20 -46.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.55 1.68 1.71 0.98 1.16 0.47 34.13%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 28/02/22 25/02/21 27/02/20 27/02/19 28/02/18 27/02/17 -
Price 0.07 0.07 0.09 0.185 0.18 0.21 0.16 -
P/RPS 0.48 0.92 1.38 1.42 1.30 1.48 1.12 -13.16%
P/EPS -99.47 -1.94 -1.45 -4.22 -12.78 -5.09 -3.32 76.18%
EY -1.01 -51.44 -68.82 -23.68 -7.82 -19.66 -30.15 -43.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.55 1.51 1.54 1.07 1.06 0.62 26.56%

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