[MUIIND] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 11.59%
YoY- 34.63%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/15 CAGR
Revenue 198,880 410,658 427,682 428,816 427,600 0 428,260 -12.99%
PBT 262 -22,594 24,516 -29,494 -47,020 0 -18,700 -
Tax -5,322 -10,740 -11,662 -7,726 -10,900 0 -9,900 -10.65%
NP -5,060 -33,334 12,854 -37,220 -57,920 0 -28,600 -26.97%
-
NP to SH -22,288 -48,874 -1,588 -40,082 -61,316 0 -32,714 -6.72%
-
Tax Rate 2,031.30% - 47.57% - - - - -
Total Cost 203,940 443,992 414,828 466,036 485,520 0 456,860 -13.61%
-
Net Worth 174,780 351,614 493,843 579,180 751,322 0 794,430 -24.02%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/15 CAGR
Net Worth 174,780 351,614 493,843 579,180 751,322 0 794,430 -24.02%
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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/15 CAGR
NP Margin -2.54% -8.12% 3.01% -8.68% -13.55% 0.00% -6.68% -
ROE -12.75% -13.90% -0.32% -6.92% -8.16% 0.00% -4.12% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/15 CAGR
RPS 6.78 14.00 14.58 14.62 14.58 0.00 14.60 -12.99%
EPS -0.76 -1.66 -0.06 -1.36 -2.10 0.00 -1.12 -6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0596 0.1199 0.1684 0.1975 0.2562 0.00 0.2709 -24.02%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/15 CAGR
RPS 6.17 12.73 13.26 13.29 13.26 0.00 13.28 -12.98%
EPS -0.69 -1.52 -0.05 -1.24 -1.90 0.00 -1.01 -6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0542 0.109 0.1531 0.1795 0.2329 0.00 0.2463 -24.02%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/15 -
Price 0.10 0.205 0.165 0.23 0.12 0.185 0.19 -
P/RPS 1.47 1.46 1.13 1.57 0.82 0.00 1.30 2.25%
P/EPS -13.16 -12.30 -304.71 -16.83 -5.74 0.00 -17.03 -4.57%
EY -7.60 -8.13 -0.33 -5.94 -17.42 0.00 -5.87 4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.71 0.98 1.16 0.47 0.00 0.70 17.22%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/15 CAGR
Date 25/02/21 27/02/20 27/02/19 28/02/18 27/02/17 25/02/16 20/08/15 -
Price 0.09 0.185 0.18 0.21 0.16 0.18 0.175 -
P/RPS 1.33 1.32 1.23 1.44 1.10 0.00 1.20 1.88%
P/EPS -11.84 -11.10 -332.41 -15.36 -7.65 0.00 -15.69 -4.98%
EY -8.44 -9.01 -0.30 -6.51 -13.07 0.00 -6.37 5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.54 1.07 1.06 0.62 0.00 0.65 16.53%

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