[MUIIND] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 465,738 550,732 280,438 198,880 410,658 427,682 428,816 1.38%
PBT 38,778 106,614 -13,238 262 -22,594 24,516 -29,494 -
Tax 838 -9,724 -7,454 -5,322 -10,740 -11,662 -7,726 -
NP 39,616 96,890 -20,692 -5,060 -33,334 12,854 -37,220 -
-
NP to SH 31,240 50,970 -36,154 -22,288 -48,874 -1,588 -40,082 -
-
Tax Rate -2.16% 9.12% - 2,031.30% - 47.57% - -
Total Cost 426,122 453,842 301,130 203,940 443,992 414,828 466,036 -1.48%
-
Net Worth 1,017,100 88,387 80,352 174,780 351,614 493,843 579,180 9.83%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,017,100 88,387 80,352 174,780 351,614 493,843 579,180 9.83%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.51% 17.59% -7.38% -2.54% -8.12% 3.01% -8.68% -
ROE 3.07% 57.67% -44.99% -12.75% -13.90% -0.32% -6.92% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.44 17.07 9.56 6.78 14.00 14.58 14.62 -0.20%
EPS 0.96 1.58 -1.24 -0.76 -1.66 -0.06 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3153 0.0274 0.0274 0.0596 0.1199 0.1684 0.1975 8.10%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.44 17.07 8.69 6.17 12.73 13.26 13.29 1.39%
EPS 0.96 1.58 -1.12 -0.69 -1.52 -0.05 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3153 0.0274 0.0249 0.0542 0.109 0.1531 0.1795 9.83%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.06 0.075 0.07 0.10 0.205 0.165 0.23 -
P/RPS 0.42 0.44 0.73 1.47 1.46 1.13 1.57 -19.72%
P/EPS 6.20 4.75 -5.68 -13.16 -12.30 -304.71 -16.83 -
EY 16.14 21.07 -17.61 -7.60 -8.13 -0.33 -5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 2.74 2.55 1.68 1.71 0.98 1.16 -26.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 28/02/22 25/02/21 27/02/20 27/02/19 28/02/18 -
Price 0.055 0.07 0.07 0.09 0.185 0.18 0.21 -
P/RPS 0.38 0.41 0.73 1.33 1.32 1.23 1.44 -19.90%
P/EPS 5.68 4.43 -5.68 -11.84 -11.10 -332.41 -15.36 -
EY 17.61 22.57 -17.61 -8.44 -9.01 -0.30 -6.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 2.55 2.55 1.51 1.54 1.07 1.06 -26.28%

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