[MUIIND] YoY Cumulative Quarter Result on 31-Dec-2023 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 286.86%
YoY- -38.71%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 232,869 275,366 140,219 99,440 205,329 213,841 214,408 1.38%
PBT 19,389 53,307 -6,619 131 -11,297 12,258 -14,747 -
Tax 419 -4,862 -3,727 -2,661 -5,370 -5,831 -3,863 -
NP 19,808 48,445 -10,346 -2,530 -16,667 6,427 -18,610 -
-
NP to SH 15,620 25,485 -18,077 -11,144 -24,437 -794 -20,041 -
-
Tax Rate -2.16% 9.12% - 2,031.30% - 47.57% - -
Total Cost 213,061 226,921 150,565 101,970 221,996 207,414 233,018 -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 1.54% 28.83% -22.50% -6.38% -6.95% -0.16% -3.46% -
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 7.22 8.54 4.78 3.39 7.00 7.29 7.31 -0.20%
EPS 0.48 0.79 -0.62 -0.38 -0.83 -0.03 -0.68 -
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 - 3,225,817
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.21 8.53 4.34 3.08 6.36 6.62 6.64 1.38%
EPS 0.48 0.79 -0.56 -0.35 -0.76 -0.02 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3149 0.0274 0.0249 0.0541 0.1089 0.1529 0.1793 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 0.83 0.88 1.46 2.95 2.93 2.26 3.15 -19.92%
P/EPS 12.39 9.49 -11.36 -26.32 -24.60 -609.41 -33.66 -
EY 8.07 10.53 -8.81 -3.80 -4.06 -0.16 -2.97 -
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 0.76 0.82 1.46 2.65 2.64 2.47 2.87 -19.85%
P/EPS 11.36 8.86 -11.36 -23.68 -22.20 -664.81 -30.73 -
EY 8.80 11.29 -8.81 -4.22 -4.50 -0.15 -3.25 -
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