Highlights

[MUIIND] YoY Quarter Result on 2017-06-30 [#4]

Stock [MUIIND]: MALAYAN UNITED INDUSTRIES BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -422.35%    YoY -     19.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
Revenue 32,256 88,302 99,013 106,145 98,456 167,075 181,566 -23.34%
  YoY % -63.47% -10.82% -6.72% 7.81% -41.07% -7.98% -
  Horiz. % 17.77% 48.63% 54.53% 58.46% 54.23% 92.02% 100.00%
PBT -32,894 -80,800 -31,736 -80,759 -99,713 -10,125 -16,611 11.08%
  YoY % 59.29% -154.60% 60.70% 19.01% -884.82% 39.05% -
  Horiz. % 198.03% 486.42% 191.05% 486.18% 600.28% 60.95% 100.00%
Tax 3,420 -1,969 -1,307 -3,137 1,669 2,651 -2,474 -
  YoY % 273.69% -50.65% 58.34% -287.96% -37.04% 207.15% -
  Horiz. % -138.24% 79.59% 52.83% 126.80% -67.46% -107.15% 100.00%
NP -29,474 -82,769 -33,043 -83,896 -98,044 -7,474 -19,085 6.91%
  YoY % 64.39% -150.49% 60.61% 14.43% -1,211.80% 60.84% -
  Horiz. % 154.44% 433.69% 173.14% 439.59% 513.72% 39.16% 100.00%
NP to SH -32,019 -84,403 -35,059 -84,803 -104,756 -3,882 -11,022 17.83%
  YoY % 62.06% -140.75% 58.66% 19.05% -2,598.51% 64.78% -
  Horiz. % 290.50% 765.77% 318.08% 769.40% 950.43% 35.22% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 61,730 171,071 132,056 190,041 196,500 174,549 200,651 -16.58%
  YoY % -63.92% 29.54% -30.51% -3.29% 12.58% -13.01% -
  Horiz. % 30.76% 85.26% 65.81% 94.71% 97.93% 86.99% 100.00%
Net Worth 193,842 368,329 526,981 627,274 710,852 789,445 778,301 -19.25%
  YoY % -47.37% -30.11% -15.99% -11.76% -9.96% 1.43% -
  Horiz. % 24.91% 47.32% 67.71% 80.60% 91.33% 101.43% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
Net Worth 193,842 368,329 526,981 627,274 710,852 789,445 778,301 -19.25%
  YoY % -47.37% -30.11% -15.99% -11.76% -9.96% 1.43% -
  Horiz. % 24.91% 47.32% 67.71% 80.60% 91.33% 101.43% 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
NP Margin -91.38 % -93.73 % -33.37 % -79.04 % -99.58 % -4.47 % -10.51 % 39.47%
  YoY % 2.51% -180.88% 57.78% 20.63% -2,127.74% 57.47% -
  Horiz. % 869.46% 891.82% 317.51% 752.05% 947.48% 42.53% 100.00%
ROE -16.52 % -22.92 % -6.65 % -13.52 % -14.74 % -0.49 % -1.42 % 45.86%
  YoY % 27.92% -244.66% 50.81% 8.28% -2,908.16% 65.49% -
  Horiz. % 1,163.38% 1,614.08% 468.31% 952.11% 1,038.03% 34.51% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
RPS 1.10 3.01 3.38 3.62 3.36 5.70 6.19 -23.34%
  YoY % -63.46% -10.95% -6.63% 7.74% -41.05% -7.92% -
  Horiz. % 17.77% 48.63% 54.60% 58.48% 54.28% 92.08% 100.00%
EPS -1.09 -2.88 -1.20 -2.89 -3.57 -0.13 -0.38 17.60%
  YoY % 62.15% -140.00% 58.48% 19.05% -2,646.15% 65.79% -
  Horiz. % 286.84% 757.89% 315.79% 760.53% 939.47% 34.21% 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 0.0661 0.1256 0.1797 0.2139 0.2424 0.2692 0.2654 -19.25%
  YoY % -47.37% -30.11% -15.99% -11.76% -9.96% 1.43% -
  Horiz. % 24.91% 47.32% 67.71% 80.60% 91.33% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
RPS 1.10 3.01 3.38 3.62 3.36 5.70 6.19 -23.34%
  YoY % -63.46% -10.95% -6.63% 7.74% -41.05% -7.92% -
  Horiz. % 17.77% 48.63% 54.60% 58.48% 54.28% 92.08% 100.00%
EPS -1.09 -2.88 -1.20 -2.89 -3.57 -0.13 -0.38 17.60%
  YoY % 62.15% -140.00% 58.48% 19.05% -2,646.15% 65.79% -
  Horiz. % 286.84% 757.89% 315.79% 760.53% 939.47% 34.21% 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 0.0661 0.1256 0.1797 0.2139 0.2424 0.2692 0.2654 -19.25%
  YoY % -47.37% -30.11% -15.99% -11.76% -9.96% 1.43% -
  Horiz. % 24.91% 47.32% 67.71% 80.60% 91.33% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/14 31/12/13 -
Price 0.1500 0.2250 0.1750 0.1850 0.1650 0.3000 0.2050 -
P/RPS 13.64 7.47 5.18 5.11 4.91 5.27 3.31 24.33%
  YoY % 82.60% 44.21% 1.37% 4.07% -6.83% 59.21% -
  Horiz. % 412.08% 225.68% 156.50% 154.38% 148.34% 159.21% 100.00%
P/EPS -13.74 -7.82 -14.64 -6.40 -4.62 -226.63 -54.54 -19.11%
  YoY % -75.70% 46.58% -128.75% -38.53% 97.96% -315.53% -
  Horiz. % 25.19% 14.34% 26.84% 11.73% 8.47% 415.53% 100.00%
EY -7.28 -12.79 -6.83 -15.63 -21.65 -0.44 -1.83 23.66%
  YoY % 43.08% -87.26% 56.30% 27.81% -4,820.45% 75.96% -
  Horiz. % 397.81% 698.91% 373.22% 854.10% 1,183.06% 24.04% 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 2.27 1.79 0.97 0.86 0.68 1.11 0.77 18.09%
  YoY % 26.82% 84.54% 12.79% 26.47% -38.74% 44.16% -
  Horiz. % 294.81% 232.47% 125.97% 111.69% 88.31% 144.16% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
Date 28/08/20 30/08/19 29/08/18 29/08/17 30/08/16 24/02/15 25/02/14 -
Price 0.1400 0.2050 0.2000 0.1650 0.1600 0.2500 0.2050 -
P/RPS 12.73 6.81 5.92 4.56 4.77 4.39 3.31 23.02%
  YoY % 86.93% 15.03% 29.82% -4.40% 8.66% 32.63% -
  Horiz. % 384.59% 205.74% 178.85% 137.76% 144.11% 132.63% 100.00%
P/EPS -12.82 -7.12 -16.73 -5.71 -4.48 -188.86 -54.54 -19.97%
  YoY % -80.06% 57.44% -192.99% -27.46% 97.63% -246.28% -
  Horiz. % 23.51% 13.05% 30.67% 10.47% 8.21% 346.28% 100.00%
EY -7.80 -14.04 -5.98 -17.53 -22.33 -0.53 -1.83 24.98%
  YoY % 44.44% -134.78% 65.89% 21.50% -4,113.21% 71.04% -
  Horiz. % 426.23% 767.21% 326.78% 957.92% 1,220.22% 28.96% 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 2.12 1.63 1.11 0.77 0.66 0.93 0.77 16.86%
  YoY % 30.06% 46.85% 44.16% 16.67% -29.03% 20.78% -
  Horiz. % 275.32% 211.69% 144.16% 100.00% 85.71% 120.78% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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