[MUIIND] YoY TTM 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- 0.57%
YoY- 41.87%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 439,873 474,414 223,305 191,649 382,546 405,805 415,960 0.93%
PBT -10,818 41,467 -96,985 -171,989 -109,401 -22,431 -107,829 -31.82%
Tax -1,379 -7,985 -6,804 393 -8,915 -8,562 -8,760 -26.50%
NP -12,197 33,482 -103,789 -171,596 -118,316 -30,993 -116,589 -31.34%
-
NP to SH -23,501 -2,270 -105,591 -181,635 -128,472 -41,301 -121,079 -23.89%
-
Tax Rate - 19.26% - - - - - -
Total Cost 452,070 440,932 327,094 363,245 500,862 436,798 532,549 -2.69%
-
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 -2.77% 7.06% -46.48% -89.54% -30.93% -7.64% -28.03% -
ROE -2.31% -2.57% -131.41% -103.92% -36.54% -8.36% -20.91% -
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 13.64 14.71 7.61 6.54 13.04 13.84 14.18 -0.64%
EPS -0.73 -0.07 -3.60 -6.19 -4.38 -1.41 -4.13 -25.07%
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 13.62 14.69 6.91 5.93 11.85 12.57 12.88 0.93%
EPS -0.73 -0.07 -3.27 -5.62 -3.98 -1.28 -3.75 -23.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3149 0.0274 0.0249 0.0541 0.1089 0.1529 0.1793 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 0.44 0.51 0.92 1.53 1.57 1.19 1.62 -19.51%
P/EPS -8.24 -106.58 -1.94 -1.61 -4.68 -11.72 -5.57 6.74%
EY -12.14 -0.94 -51.44 -61.94 -21.37 -8.54 -17.95 -6.30%
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 0.40 0.48 0.92 1.38 1.42 1.30 1.48 -19.58%
P/EPS -7.55 -99.47 -1.94 -1.45 -4.22 -12.78 -5.09 6.78%
EY -13.25 -1.01 -51.44 -68.82 -23.68 -7.82 -19.66 -6.36%
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