Highlights

[MUIIND] YoY Cumulative Quarter 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 -     -19.65%    YoY -     -85.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 CAGR
Revenue 182,526 297,538 391,058 406,372 415,104 685,936 608,260 -16.90%
  YoY % -38.65% -23.91% -3.77% -2.10% -39.48% 12.77% -
  Horiz. % 30.01% 48.92% 64.29% 66.81% 68.24% 112.77% 100.00%
PBT -90,235 -183,417 -85,846 -49,436 -116,592 -104,188 -2,923 69.48%
  YoY % 50.80% -113.66% -73.65% 57.60% -11.91% -3,464.42% -
  Horiz. % 3,087.07% 6,274.96% 2,936.91% 1,691.28% 3,988.78% 3,564.42% 100.00%
Tax -5,738 -2,316 -9,376 -6,594 -10,347 -14,267 -5,882 -0.38%
  YoY % -147.75% 75.30% -42.19% 36.27% 27.48% -142.55% -
  Horiz. % 97.55% 39.37% 159.40% 112.10% 175.91% 242.55% 100.00%
NP -95,973 -185,733 -95,222 -56,030 -126,939 -118,455 -8,805 44.40%
  YoY % 48.33% -95.05% -69.95% 55.86% -7.16% -1,245.32% -
  Horiz. % 1,089.98% 2,109.40% 1,081.45% 636.34% 1,441.67% 1,345.32% 100.00%
NP to SH -98,658 -194,928 -104,829 -60,548 -131,696 -132,534 -6,958 50.36%
  YoY % 49.39% -85.95% -73.13% 54.02% 0.63% -1,804.77% -
  Horiz. % 1,417.91% 2,801.49% 1,506.60% 870.19% 1,892.73% 1,904.77% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 278,499 483,271 486,280 462,402 542,043 804,391 617,065 -11.52%
  YoY % -42.37% -0.62% 5.16% -14.69% -32.61% 30.36% -
  Horiz. % 45.13% 78.32% 78.81% 74.94% 87.84% 130.36% 100.00%
Net Worth 92,082 193,842 368,329 526,981 627,274 712,223 789,445 -28.14%
  YoY % -52.50% -47.37% -30.11% -15.99% -11.93% -9.78% -
  Horiz. % 11.66% 24.55% 46.66% 66.75% 79.46% 90.22% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 CAGR
Net Worth 92,082 193,842 368,329 526,981 627,274 712,223 789,445 -28.14%
  YoY % -52.50% -47.37% -30.11% -15.99% -11.93% -9.78% -
  Horiz. % 11.66% 24.55% 46.66% 66.75% 79.46% 90.22% 100.00%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 -
  YoY % 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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 CAGR
NP Margin -52.58 % -62.42 % -24.35 % -13.79 % -30.58 % -17.27 % -1.45 % 73.73%
  YoY % 15.76% -156.34% -76.58% 54.91% -77.07% -1,091.03% -
  Horiz. % 3,626.21% 4,304.83% 1,679.31% 951.03% 2,108.97% 1,191.03% 100.00%
ROE -107.14 % -100.56 % -28.46 % -11.49 % -20.99 % -18.61 % -0.88 % 109.30%
  YoY % -6.54% -253.34% -147.69% 45.26% -12.79% -2,014.77% -
  Horiz. % 12,175.00% 11,427.27% 3,234.09% 1,305.68% 2,385.23% 2,114.77% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 CAGR
RPS 6.22 10.15 13.34 13.86 14.16 23.39 20.74 -16.91%
  YoY % -38.72% -23.91% -3.75% -2.12% -39.46% 12.78% -
  Horiz. % 29.99% 48.94% 64.32% 66.83% 68.27% 112.78% 100.00%
EPS -3.36 -6.65 -3.57 -2.06 -4.49 -4.52 -0.24 50.07%
  YoY % 49.47% -86.27% -73.30% 54.12% 0.66% -1,783.33% -
  Horiz. % 1,400.00% 2,770.83% 1,487.50% 858.33% 1,870.83% 1,883.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0314 0.0661 0.1256 0.1797 0.2139 0.2429 0.2692 -28.14%
  YoY % -52.50% -47.37% -30.11% -15.99% -11.94% -9.77% -
  Horiz. % 11.66% 24.55% 46.66% 66.75% 79.46% 90.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 CAGR
RPS 6.22 10.15 13.34 13.86 14.16 23.39 20.74 -16.91%
  YoY % -38.72% -23.91% -3.75% -2.12% -39.46% 12.78% -
  Horiz. % 29.99% 48.94% 64.32% 66.83% 68.27% 112.78% 100.00%
EPS -3.36 -6.65 -3.57 -2.06 -4.49 -4.52 -0.24 50.07%
  YoY % 49.47% -86.27% -73.30% 54.12% 0.66% -1,783.33% -
  Horiz. % 1,400.00% 2,770.83% 1,487.50% 858.33% 1,870.83% 1,883.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0314 0.0661 0.1256 0.1797 0.2139 0.2429 0.2692 -28.14%
  YoY % -52.50% -47.37% -30.11% -15.99% -11.94% -9.77% -
  Horiz. % 11.66% 24.55% 46.66% 66.75% 79.46% 90.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/14 -
Price 0.0850 0.1500 0.2250 0.1750 0.1850 0.1650 0.3000 -
P/RPS 1.37 1.48 1.69 1.26 1.31 0.71 1.45 -0.87%
  YoY % -7.43% -12.43% 34.13% -3.82% 84.51% -51.03% -
  Horiz. % 94.48% 102.07% 116.55% 86.90% 90.34% 48.97% 100.00%
P/EPS -2.53 -2.26 -6.29 -8.48 -4.12 -3.65 -126.44 -45.21%
  YoY % -11.95% 64.07% 25.83% -105.83% -12.88% 97.11% -
  Horiz. % 2.00% 1.79% 4.97% 6.71% 3.26% 2.89% 100.00%
EY -39.58 -44.31 -15.89 -11.80 -24.27 -27.39 -0.79 82.58%
  YoY % 10.67% -178.85% -34.66% 51.38% 11.39% -3,367.09% -
  Horiz. % 5,010.13% 5,608.86% 2,011.39% 1,493.67% 3,072.15% 3,467.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.71 2.27 1.79 0.97 0.86 0.68 1.11 14.72%
  YoY % 19.38% 26.82% 84.54% 12.79% 26.47% -38.74% -
  Horiz. % 244.14% 204.50% 161.26% 87.39% 77.48% 61.26% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 CAGR
Date 24/09/21 28/08/20 30/08/19 29/08/18 29/08/17 30/08/16 24/02/15 -
Price 0.0800 0.1400 0.2050 0.2000 0.1650 0.1600 0.2500 -
P/RPS 1.29 1.38 1.54 1.44 1.17 0.68 1.21 0.99%
  YoY % -6.52% -10.39% 6.94% 23.08% 72.06% -43.80% -
  Horiz. % 106.61% 114.05% 127.27% 119.01% 96.69% 56.20% 100.00%
P/EPS -2.38 -2.11 -5.73 -9.69 -3.67 -3.54 -105.37 -44.18%
  YoY % -12.80% 63.18% 40.87% -164.03% -3.67% 96.64% -
  Horiz. % 2.26% 2.00% 5.44% 9.20% 3.48% 3.36% 100.00%
EY -42.05 -47.48 -17.44 -10.32 -27.22 -28.25 -0.95 79.14%
  YoY % 11.44% -172.25% -68.99% 62.09% 3.65% -2,873.68% -
  Horiz. % 4,426.32% 4,997.89% 1,835.79% 1,086.32% 2,865.26% 2,973.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.55 2.12 1.63 1.11 0.77 0.66 0.93 16.78%
  YoY % 20.28% 30.06% 46.85% 44.16% 16.67% -29.03% -
  Horiz. % 274.19% 227.96% 175.27% 119.35% 82.80% 70.97% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS