[MUIIND] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
01-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 18.62%
YoY- 25.02%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 482,370 513,756 550,732 540,108 339,267 299,360 280,438 43.70%
PBT 23,100 49,052 106,614 -5,860 -18,459 -3,817 -13,238 -
Tax -6,660 -10,022 -9,724 -8,828 -6,850 -7,620 -7,454 -7.25%
NP 16,440 39,029 96,890 -14,688 -25,309 -11,437 -20,692 -
-
NP to SH -13,636 8,649 50,970 -37,300 -45,832 -28,525 -36,154 -47.89%
-
Tax Rate 28.83% 20.43% 9.12% - - - - -
Total Cost 465,930 474,726 453,842 554,796 364,576 310,797 301,130 33.88%
-
Net Worth 1,009,358 63,871 88,387 64,246 60,527 76,625 80,352 442.89%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,009,358 63,871 88,387 64,246 60,527 76,625 80,352 442.89%
NOSH 3,225,817 3,225,817 3,225,817 3,225,817 3,149,208 3,020,969 2,932,561 6.57%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.41% 7.60% 17.59% -2.72% -7.46% -3.82% -7.38% -
ROE -1.35% 13.54% 57.67% -58.06% -75.72% -37.23% -44.99% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.95 15.93 17.07 16.90 10.93 10.20 9.56 34.83%
EPS -0.42 0.27 1.58 -1.16 -1.54 -0.97 -1.24 -51.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3129 0.0198 0.0274 0.0201 0.0195 0.0261 0.0274 409.37%
Adjusted Per Share Value based on latest NOSH - 3,225,817
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.95 15.93 17.07 16.74 10.52 9.28 8.69 43.71%
EPS -0.42 0.27 1.58 -1.16 -1.42 -0.88 -1.12 -48.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3129 0.0198 0.0274 0.0199 0.0188 0.0238 0.0249 443.02%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.055 0.07 0.075 0.09 0.055 0.05 0.07 -
P/RPS 0.37 0.44 0.44 0.53 0.50 0.49 0.73 -36.50%
P/EPS -13.01 26.11 4.75 -7.71 -3.72 -5.15 -5.68 74.02%
EY -7.69 3.83 21.07 -12.97 -26.85 -19.43 -17.61 -42.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 3.54 2.74 4.48 2.82 1.92 2.55 -83.00%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 26/05/23 24/02/23 01/12/22 29/08/22 31/05/22 28/02/22 -
Price 0.055 0.06 0.07 0.08 0.07 0.055 0.07 -
P/RPS 0.37 0.38 0.41 0.47 0.64 0.54 0.73 -36.50%
P/EPS -13.01 22.38 4.43 -6.86 -4.74 -5.66 -5.68 74.02%
EY -7.69 4.47 22.57 -14.59 -21.09 -17.67 -17.61 -42.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 3.03 2.55 3.98 3.59 2.11 2.55 -83.00%

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