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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 256,036 297,538 353,584 382,546 385,187 391,058 401,769 -25.88%
  QoQ % -13.95% -15.85% -7.57% -0.69% -1.50% -2.67% -
  Horiz. % 63.73% 74.06% 88.01% 95.22% 95.87% 97.33% 100.00%
PBT -181,058 -183,417 -231,323 -109,401 -95,874 -85,846 -36,782 188.53%
  QoQ % 1.29% 20.71% -111.45% -14.11% -11.68% -133.39% -
  Horiz. % 492.25% 498.66% 628.90% 297.43% 260.65% 233.39% 100.00%
Tax -766 -2,316 -7,705 -8,915 -9,291 -9,376 -8,714 -80.14%
  QoQ % 66.93% 69.94% 13.57% 4.05% 0.91% -7.60% -
  Horiz. % 8.79% 26.58% 88.42% 102.31% 106.62% 107.60% 100.00%
NP -181,824 -185,733 -239,028 -118,316 -105,165 -95,222 -45,496 151.20%
  QoQ % 2.10% 22.30% -102.03% -12.51% -10.44% -109.30% -
  Horiz. % 399.65% 408.24% 525.38% 260.06% 231.15% 209.30% 100.00%
NP to SH -193,219 -194,928 -247,312 -128,472 -114,188 -104,829 -55,485 129.23%
  QoQ % 0.88% 21.18% -92.50% -12.51% -8.93% -88.93% -
  Horiz. % 348.24% 351.32% 445.73% 231.54% 205.80% 188.93% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 437,860 483,271 592,612 500,862 490,352 486,280 447,265 -1.40%
  QoQ % -9.40% -18.45% 18.32% 2.14% 0.84% 8.72% -
  Horiz. % 97.90% 108.05% 132.50% 111.98% 109.63% 108.72% 100.00%
Net Worth 186,510 193,842 228,153 351,614 370,382 368,329 468,916 -45.82%
  QoQ % -3.78% -15.04% -35.11% -5.07% 0.56% -21.45% -
  Horiz. % 39.77% 41.34% 48.66% 74.98% 78.99% 78.55% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 186,510 193,842 228,153 351,614 370,382 368,329 468,916 -45.82%
  QoQ % -3.78% -15.04% -35.11% -5.07% 0.56% -21.45% -
  Horiz. % 39.77% 41.34% 48.66% 74.98% 78.99% 78.55% 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -71.02 % -62.42 % -67.60 % -30.93 % -27.30 % -24.35 % -11.32 % 239.03%
  QoQ % -13.78% 7.66% -118.56% -13.30% -12.11% -115.11% -
  Horiz. % 627.39% 551.41% 597.17% 273.23% 241.17% 215.11% 100.00%
ROE -103.60 % -100.56 % -108.40 % -36.54 % -30.83 % -28.46 % -11.83 % 323.19%
  QoQ % -3.02% 7.23% -196.66% -18.52% -8.33% -140.57% -
  Horiz. % 875.74% 850.04% 916.31% 308.88% 260.61% 240.57% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.73 10.15 12.06 13.04 13.13 13.34 13.70 -25.89%
  QoQ % -13.99% -15.84% -7.52% -0.69% -1.57% -2.63% -
  Horiz. % 63.72% 74.09% 88.03% 95.18% 95.84% 97.37% 100.00%
EPS -6.59 -6.65 -8.43 -4.38 -3.89 -3.57 -1.89 129.42%
  QoQ % 0.90% 21.12% -92.47% -12.60% -8.96% -88.89% -
  Horiz. % 348.68% 351.85% 446.03% 231.75% 205.82% 188.89% 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 0.0636 0.0661 0.0778 0.1199 0.1263 0.1256 0.1599 -45.82%
  QoQ % -3.78% -15.04% -35.11% -5.07% 0.56% -21.45% -
  Horiz. % 39.77% 41.34% 48.66% 74.98% 78.99% 78.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.73 10.15 12.06 13.04 13.13 13.34 13.70 -25.89%
  QoQ % -13.99% -15.84% -7.52% -0.69% -1.57% -2.63% -
  Horiz. % 63.72% 74.09% 88.03% 95.18% 95.84% 97.37% 100.00%
EPS -6.59 -6.65 -8.43 -4.38 -3.89 -3.57 -1.89 129.42%
  QoQ % 0.90% 21.12% -92.47% -12.60% -8.96% -88.89% -
  Horiz. % 348.68% 351.85% 446.03% 231.75% 205.82% 188.89% 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 0.0636 0.0661 0.0778 0.1199 0.1263 0.1256 0.1599 -45.82%
  QoQ % -3.78% -15.04% -35.11% -5.07% 0.56% -21.45% -
  Horiz. % 39.77% 41.34% 48.66% 74.98% 78.99% 78.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1050 0.1500 0.0800 0.2050 0.1950 0.2250 0.1650 -
P/RPS 1.20 1.48 0.66 1.57 1.48 1.69 1.20 -
  QoQ % -18.92% 124.24% -57.96% 6.08% -12.43% 40.83% -
  Horiz. % 100.00% 123.33% 55.00% 130.83% 123.33% 140.83% 100.00%
P/EPS -1.59 -2.26 -0.95 -4.68 -5.01 -6.29 -8.72 -67.74%
  QoQ % 29.65% -137.89% 79.70% 6.59% 20.35% 27.87% -
  Horiz. % 18.23% 25.92% 10.89% 53.67% 57.45% 72.13% 100.00%
EY -62.75 -44.31 -105.42 -21.37 -19.97 -15.89 -11.47 209.52%
  QoQ % -41.62% 57.97% -393.31% -7.01% -25.68% -38.54% -
  Horiz. % 547.08% 386.31% 919.09% 186.31% 174.11% 138.54% 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 1.65 2.27 1.03 1.71 1.54 1.79 1.03 36.79%
  QoQ % -27.31% 120.39% -39.77% 11.04% -13.97% 73.79% -
  Horiz. % 160.19% 220.39% 100.00% 166.02% 149.51% 173.79% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 18/06/20 27/02/20 28/11/19 30/08/19 30/05/19 -
Price 0.1000 0.1400 0.1600 0.1850 0.2050 0.2050 0.1950 -
P/RPS 1.15 1.38 1.33 1.42 1.56 1.54 1.42 -13.08%
  QoQ % -16.67% 3.76% -6.34% -8.97% 1.30% 8.45% -
  Horiz. % 80.99% 97.18% 93.66% 100.00% 109.86% 108.45% 100.00%
P/EPS -1.52 -2.11 -1.90 -4.22 -5.26 -5.73 -10.31 -71.99%
  QoQ % 27.96% -11.05% 54.98% 19.77% 8.20% 44.42% -
  Horiz. % 14.74% 20.47% 18.43% 40.93% 51.02% 55.58% 100.00%
EY -65.89 -47.48 -52.71 -23.68 -18.99 -17.44 -9.70 257.42%
  QoQ % -38.77% 9.92% -122.59% -24.70% -8.89% -79.79% -
  Horiz. % 679.28% 489.48% 543.40% 244.12% 195.77% 179.79% 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 1.57 2.12 2.06 1.54 1.62 1.63 1.22 18.26%
  QoQ % -25.94% 2.91% 33.77% -4.94% -0.61% 33.61% -
  Horiz. % 128.69% 173.77% 168.85% 126.23% 132.79% 133.61% 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.
 


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
 
 

455  317  624  1068 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.855+0.09 
 KANGER 0.19+0.005 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS