[MUIIND] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 49.39%
YoY- 62.83%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 223,305 184,880 182,526 168,222 191,649 256,036 297,538 -17.37%
PBT -96,985 -99,951 -90,235 -76,732 -171,989 -181,058 -183,417 -34.53%
Tax -6,804 -6,356 -5,738 -5,883 393 -766 -2,316 104.72%
NP -103,789 -106,307 -95,973 -82,615 -171,596 -181,824 -185,733 -32.08%
-
NP to SH -105,591 -106,199 -98,658 -91,926 -181,635 -193,219 -194,928 -33.47%
-
Tax Rate - - - - - - - -
Total Cost 327,094 291,187 278,499 250,837 363,245 437,860 483,271 -22.85%
-
Net Worth 80,352 84,751 92,082 136,364 174,780 186,510 193,842 -44.31%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 80,352 84,751 92,082 136,364 174,780 186,510 193,842 -44.31%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -46.48% -57.50% -52.58% -49.11% -89.54% -71.02% -62.42% -
ROE -131.41% -125.31% -107.14% -67.41% -103.92% -103.60% -100.56% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.61 6.30 6.22 5.74 6.54 8.73 10.15 -17.42%
EPS -3.60 -3.62 -3.36 -3.13 -6.19 -6.59 -6.65 -33.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0289 0.0314 0.0465 0.0596 0.0636 0.0661 -44.31%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.92 5.73 5.66 5.21 5.94 7.94 9.22 -17.36%
EPS -3.27 -3.29 -3.06 -2.85 -5.63 -5.99 -6.04 -33.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0263 0.0285 0.0423 0.0542 0.0578 0.0601 -44.33%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.07 0.08 0.085 0.09 0.10 0.105 0.15 -
P/RPS 0.92 1.27 1.37 1.57 1.53 1.20 1.48 -27.10%
P/EPS -1.94 -2.21 -2.53 -2.87 -1.61 -1.59 -2.26 -9.65%
EY -51.44 -45.27 -39.58 -34.83 -61.94 -62.75 -44.31 10.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.77 2.71 1.94 1.68 1.65 2.27 8.03%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 24/09/21 28/05/21 25/02/21 27/11/20 28/08/20 -
Price 0.07 0.08 0.08 0.085 0.09 0.10 0.14 -
P/RPS 0.92 1.27 1.29 1.48 1.38 1.15 1.38 -23.62%
P/EPS -1.94 -2.21 -2.38 -2.71 -1.45 -1.52 -2.11 -5.43%
EY -51.44 -45.27 -42.05 -36.88 -68.82 -65.89 -47.48 5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.77 2.55 1.83 1.51 1.57 2.12 13.06%

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