[MUIIND] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 49.58%
YoY- -154.02%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 486,088 540,108 232,832 223,416 389,424 412,908 423,280 2.33%
PBT -8,080 -5,860 -27,196 11,668 2,232 42,344 -32,420 -20.66%
Tax 4,188 -8,828 -6,740 -4,268 -10,468 -10,808 -7,696 -
NP -3,892 -14,688 -33,936 7,400 -8,236 31,536 -40,116 -32.20%
-
NP to SH -33,436 -37,300 -49,748 -19,584 -26,420 11,016 -45,336 -4.94%
-
Tax Rate - - - 36.58% 469.00% 25.52% - -
Total Cost 489,980 554,796 266,768 216,016 397,660 381,372 463,396 0.93%
-
Net Worth 995,487 64,246 84,751 186,510 370,382 501,761 602,641 8.72%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 995,487 64,246 84,751 186,510 370,382 501,761 602,641 8.72%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -0.80% -2.72% -14.58% 3.31% -2.11% 7.64% -9.48% -
ROE -3.36% -58.06% -58.70% -10.50% -7.13% 2.20% -7.52% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.07 16.90 7.94 7.62 13.28 14.08 14.43 0.72%
EPS -1.04 -1.16 -1.68 -0.68 -0.92 0.36 -1.56 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3086 0.0201 0.0289 0.0636 0.1263 0.1711 0.2055 7.00%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.07 16.74 7.22 6.93 12.07 12.80 13.12 2.33%
EPS -1.04 -1.16 -1.54 -0.61 -0.82 0.34 -1.41 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3086 0.0199 0.0263 0.0578 0.1148 0.1555 0.1868 8.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.06 0.09 0.08 0.105 0.195 0.185 0.18 -
P/RPS 0.40 0.53 1.01 1.38 1.47 1.31 1.25 -17.28%
P/EPS -5.79 -7.71 -4.72 -15.72 -21.64 49.25 -11.64 -10.98%
EY -17.28 -12.97 -21.21 -6.36 -4.62 2.03 -8.59 12.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 4.48 2.77 1.65 1.54 1.08 0.88 -22.53%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 01/12/22 29/11/21 27/11/20 28/11/19 29/11/18 29/11/17 -
Price 0.055 0.08 0.08 0.10 0.205 0.155 0.215 -
P/RPS 0.36 0.47 1.01 1.31 1.54 1.10 1.49 -21.07%
P/EPS -5.31 -6.86 -4.72 -14.97 -22.75 41.26 -13.91 -14.82%
EY -18.85 -14.59 -21.21 -6.68 -4.39 2.42 -7.19 17.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 3.98 2.77 1.57 1.62 0.91 1.05 -25.45%

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