Highlights

[MUIIND] QoQ TTM Result on 2020-06-30 [#4]

Stock [MUIIND]: MALAYAN UNITED INDUSTRIES BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     21.18%    YoY -     -85.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 168,222 191,649 256,036 297,538 353,584 382,546 385,187 -42.41%
  QoQ % -12.22% -25.15% -13.95% -15.85% -7.57% -0.69% -
  Horiz. % 43.67% 49.75% 66.47% 77.25% 91.80% 99.31% 100.00%
PBT -76,732 -171,989 -181,058 -183,417 -231,323 -109,401 -95,874 -13.79%
  QoQ % 55.39% 5.01% 1.29% 20.71% -111.45% -14.11% -
  Horiz. % 80.03% 179.39% 188.85% 191.31% 241.28% 114.11% 100.00%
Tax -5,883 393 -766 -2,316 -7,705 -8,915 -9,291 -26.24%
  QoQ % -1,596.95% 151.31% 66.93% 69.94% 13.57% 4.05% -
  Horiz. % 63.32% -4.23% 8.24% 24.93% 82.93% 95.95% 100.00%
NP -82,615 -171,596 -181,824 -185,733 -239,028 -118,316 -105,165 -14.85%
  QoQ % 51.85% 5.63% 2.10% 22.30% -102.03% -12.51% -
  Horiz. % 78.56% 163.17% 172.89% 176.61% 227.29% 112.51% 100.00%
NP to SH -91,926 -181,635 -193,219 -194,928 -247,312 -128,472 -114,188 -13.45%
  QoQ % 49.39% 6.00% 0.88% 21.18% -92.50% -12.51% -
  Horiz. % 80.50% 159.07% 169.21% 170.71% 216.58% 112.51% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 250,837 363,245 437,860 483,271 592,612 500,862 490,352 -36.01%
  QoQ % -30.95% -17.04% -9.40% -18.45% 18.32% 2.14% -
  Horiz. % 51.15% 74.08% 89.30% 98.56% 120.85% 102.14% 100.00%
Net Worth 136,364 174,780 186,510 193,842 228,153 351,614 370,382 -48.60%
  QoQ % -21.98% -6.29% -3.78% -15.04% -35.11% -5.07% -
  Horiz. % 36.82% 47.19% 50.36% 52.34% 61.60% 94.93% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 136,364 174,780 186,510 193,842 228,153 351,614 370,382 -48.60%
  QoQ % -21.98% -6.29% -3.78% -15.04% -35.11% -5.07% -
  Horiz. % 36.82% 47.19% 50.36% 52.34% 61.60% 94.93% 100.00%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -49.11 % -89.54 % -71.02 % -62.42 % -67.60 % -30.93 % -27.30 % 47.86%
  QoQ % 45.15% -26.08% -13.78% 7.66% -118.56% -13.30% -
  Horiz. % 179.89% 327.99% 260.15% 228.64% 247.62% 113.30% 100.00%
ROE -67.41 % -103.92 % -103.60 % -100.56 % -108.40 % -36.54 % -30.83 % 68.38%
  QoQ % 35.13% -0.31% -3.02% 7.23% -196.66% -18.52% -
  Horiz. % 218.65% 337.07% 336.04% 326.18% 351.61% 118.52% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.74 6.54 8.73 10.15 12.06 13.04 13.13 -42.37%
  QoQ % -12.23% -25.09% -13.99% -15.84% -7.52% -0.69% -
  Horiz. % 43.72% 49.81% 66.49% 77.30% 91.85% 99.31% 100.00%
EPS -3.13 -6.19 -6.59 -6.65 -8.43 -4.38 -3.89 -13.48%
  QoQ % 49.43% 6.07% 0.90% 21.12% -92.47% -12.60% -
  Horiz. % 80.46% 159.13% 169.41% 170.95% 216.71% 112.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0465 0.0596 0.0636 0.0661 0.0778 0.1199 0.1263 -48.60%
  QoQ % -21.98% -6.29% -3.78% -15.04% -35.11% -5.07% -
  Horiz. % 36.82% 47.19% 50.36% 52.34% 61.60% 94.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.74 6.54 8.73 10.15 12.06 13.04 13.13 -42.37%
  QoQ % -12.23% -25.09% -13.99% -15.84% -7.52% -0.69% -
  Horiz. % 43.72% 49.81% 66.49% 77.30% 91.85% 99.31% 100.00%
EPS -3.13 -6.19 -6.59 -6.65 -8.43 -4.38 -3.89 -13.48%
  QoQ % 49.43% 6.07% 0.90% 21.12% -92.47% -12.60% -
  Horiz. % 80.46% 159.13% 169.41% 170.95% 216.71% 112.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0465 0.0596 0.0636 0.0661 0.0778 0.1199 0.1263 -48.60%
  QoQ % -21.98% -6.29% -3.78% -15.04% -35.11% -5.07% -
  Horiz. % 36.82% 47.19% 50.36% 52.34% 61.60% 94.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.0900 0.1000 0.1050 0.1500 0.0800 0.2050 0.1950 -
P/RPS 1.57 1.53 1.20 1.48 0.66 1.57 1.48 4.01%
  QoQ % 2.61% 27.50% -18.92% 124.24% -57.96% 6.08% -
  Horiz. % 106.08% 103.38% 81.08% 100.00% 44.59% 106.08% 100.00%
P/EPS -2.87 -1.61 -1.59 -2.26 -0.95 -4.68 -5.01 -31.00%
  QoQ % -78.26% -1.26% 29.65% -137.89% 79.70% 6.59% -
  Horiz. % 57.29% 32.14% 31.74% 45.11% 18.96% 93.41% 100.00%
EY -34.83 -61.94 -62.75 -44.31 -105.42 -21.37 -19.97 44.84%
  QoQ % 43.77% 1.29% -41.62% 57.97% -393.31% -7.01% -
  Horiz. % 174.41% 310.17% 314.22% 221.88% 527.89% 107.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.94 1.68 1.65 2.27 1.03 1.71 1.54 16.63%
  QoQ % 15.48% 1.82% -27.31% 120.39% -39.77% 11.04% -
  Horiz. % 125.97% 109.09% 107.14% 147.40% 66.88% 111.04% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 27/11/20 28/08/20 18/06/20 27/02/20 28/11/19 -
Price 0.0850 0.0900 0.1000 0.1400 0.1600 0.1850 0.2050 -
P/RPS 1.48 1.38 1.15 1.38 1.33 1.42 1.56 -3.45%
  QoQ % 7.25% 20.00% -16.67% 3.76% -6.34% -8.97% -
  Horiz. % 94.87% 88.46% 73.72% 88.46% 85.26% 91.03% 100.00%
P/EPS -2.71 -1.45 -1.52 -2.11 -1.90 -4.22 -5.26 -35.71%
  QoQ % -86.90% 4.61% 27.96% -11.05% 54.98% 19.77% -
  Horiz. % 51.52% 27.57% 28.90% 40.11% 36.12% 80.23% 100.00%
EY -36.88 -68.82 -65.89 -47.48 -52.71 -23.68 -18.99 55.60%
  QoQ % 46.41% -4.45% -38.77% 9.92% -122.59% -24.70% -
  Horiz. % 194.21% 362.40% 346.97% 250.03% 277.57% 124.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.83 1.51 1.57 2.12 2.06 1.54 1.62 8.46%
  QoQ % 21.19% -3.82% -25.94% 2.91% 33.77% -4.94% -
  Horiz. % 112.96% 93.21% 96.91% 130.86% 127.16% 95.06% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS