[MUIIND] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 43.04%
YoY- 34.57%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 474,414 416,086 339,267 271,080 223,305 184,880 182,526 88.71%
PBT 41,467 -13,125 -18,459 -49,260 -96,985 -99,951 -90,235 -
Tax -7,985 -7,372 -6,850 -2,150 -6,804 -6,356 -5,738 24.57%
NP 33,482 -20,497 -25,309 -51,410 -103,789 -106,307 -95,973 -
-
NP to SH -2,270 -42,720 -45,832 -60,145 -105,591 -106,199 -98,658 -91.85%
-
Tax Rate 19.26% - - - - - - -
Total Cost 440,932 436,583 364,576 322,490 327,094 291,187 278,499 35.72%
-
Net Worth 88,387 64,246 60,527 76,625 80,352 84,751 92,082 -2.68%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 88,387 64,246 60,527 76,625 80,352 84,751 92,082 -2.68%
NOSH 3,225,817 3,225,817 3,149,208 3,020,969 2,932,561 2,932,561 2,932,561 6.54%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.06% -4.93% -7.46% -18.96% -46.48% -57.50% -52.58% -
ROE -2.57% -66.49% -75.72% -78.49% -131.41% -125.31% -107.14% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.71 13.02 10.93 9.23 7.61 6.30 6.22 77.22%
EPS -0.07 -1.34 -1.48 -2.05 -3.60 -3.62 -3.36 -92.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0201 0.0195 0.0261 0.0274 0.0289 0.0314 -8.66%
Adjusted Per Share Value based on latest NOSH - 3,020,969
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.71 12.90 10.52 8.40 6.92 5.73 5.66 88.70%
EPS -0.07 -1.32 -1.42 -1.86 -3.27 -3.29 -3.06 -91.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0199 0.0188 0.0238 0.0249 0.0263 0.0285 -2.58%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.075 0.09 0.055 0.05 0.07 0.08 0.085 -
P/RPS 0.51 0.69 0.50 0.54 0.92 1.27 1.37 -48.15%
P/EPS -106.58 -6.73 -3.72 -2.44 -1.94 -2.21 -2.53 1102.47%
EY -0.94 -14.85 -26.85 -40.97 -51.44 -45.27 -39.58 -91.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 4.48 2.82 1.92 2.55 2.77 2.71 0.73%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 01/12/22 29/08/22 31/05/22 28/02/22 29/11/21 24/09/21 -
Price 0.07 0.08 0.07 0.055 0.07 0.08 0.08 -
P/RPS 0.48 0.61 0.64 0.60 0.92 1.27 1.29 -48.17%
P/EPS -99.47 -5.99 -4.74 -2.68 -1.94 -2.21 -2.38 1096.16%
EY -1.01 -16.71 -21.09 -37.25 -51.44 -45.27 -42.05 -91.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 3.98 3.59 2.11 2.55 2.77 2.55 0.00%

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