[MUIIND] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -13.81%
YoY- 54.4%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 232,832 182,526 181,288 198,880 223,416 297,538 353,709 -24.30%
PBT -27,196 -90,235 -58,450 262 11,668 -183,417 -200,697 -73.58%
Tax -6,740 -5,738 -12,404 -5,322 -4,268 -2,316 -7,648 -8.07%
NP -33,936 -95,973 -70,854 -5,060 7,400 -185,733 -208,345 -70.14%
-
NP to SH -49,748 -98,658 -79,876 -22,288 -19,584 -194,928 -217,212 -62.53%
-
Tax Rate - - - 2,031.30% 36.58% - - -
Total Cost 266,768 278,499 252,142 203,940 216,016 483,271 562,054 -39.12%
-
Net Worth 84,751 92,082 136,364 174,780 186,510 193,842 228,153 -48.29%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 84,751 92,082 136,364 174,780 186,510 193,842 228,153 -48.29%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -14.58% -52.58% -39.08% -2.54% 3.31% -62.42% -58.90% -
ROE -58.70% -107.14% -58.58% -12.75% -10.50% -100.56% -95.20% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.94 6.22 6.18 6.78 7.62 10.15 12.06 -24.30%
EPS -1.68 -3.36 -2.72 -0.76 -0.68 -6.65 -7.41 -62.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0314 0.0465 0.0596 0.0636 0.0661 0.0778 -48.29%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.22 5.66 5.62 6.17 6.93 9.22 10.96 -24.27%
EPS -1.54 -3.06 -2.48 -0.69 -0.61 -6.04 -6.73 -62.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0263 0.0285 0.0423 0.0542 0.0578 0.0601 0.0707 -48.24%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.08 0.085 0.09 0.10 0.105 0.15 0.08 -
P/RPS 1.01 1.37 1.46 1.47 1.38 1.48 0.66 32.76%
P/EPS -4.72 -2.53 -3.30 -13.16 -15.72 -2.26 -1.08 167.06%
EY -21.21 -39.58 -30.26 -7.60 -6.36 -44.31 -92.59 -62.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.71 1.94 1.68 1.65 2.27 1.03 93.27%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 24/09/21 28/05/21 25/02/21 27/11/20 28/08/20 18/06/20 -
Price 0.08 0.08 0.085 0.09 0.10 0.14 0.16 -
P/RPS 1.01 1.29 1.37 1.33 1.31 1.38 1.33 -16.74%
P/EPS -4.72 -2.38 -3.12 -11.84 -14.97 -2.11 -2.16 68.31%
EY -21.21 -42.05 -32.04 -8.44 -6.68 -47.48 -46.29 -40.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.55 1.83 1.51 1.57 2.12 2.06 21.80%

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