Highlights

[MUIIND] YoY 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 -     76.88%    YoY -     62.06%
Quarter Report


View:


Show?  YoY % Horiz. %

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 46,560 32,256 88,302 99,013 106,145 98,456 167,075 -17.84%
  YoY % 44.35% -63.47% -10.82% -6.72% 7.81% -41.07% -
  Horiz. % 27.87% 19.31% 52.85% 59.26% 63.53% 58.93% 100.00%
PBT -46,397 -32,894 -80,800 -31,736 -80,759 -99,713 -10,125 26.38%
  YoY % -41.05% 59.29% -154.60% 60.70% 19.01% -884.82% -
  Horiz. % 458.24% 324.88% 798.02% 313.44% 797.62% 984.82% 100.00%
Tax 3,565 3,420 -1,969 -1,307 -3,137 1,669 2,651 4.66%
  YoY % 4.24% 273.69% -50.65% 58.34% -287.96% -37.04% -
  Horiz. % 134.48% 129.01% -74.27% -49.30% -118.33% 62.96% 100.00%
NP -42,832 -29,474 -82,769 -33,043 -83,896 -98,044 -7,474 30.80%
  YoY % -45.32% 64.39% -150.49% 60.61% 14.43% -1,211.80% -
  Horiz. % 573.08% 394.35% 1,107.43% 442.11% 1,122.50% 1,311.80% 100.00%
NP to SH -38,751 -32,019 -84,403 -35,059 -84,803 -104,756 -3,882 42.46%
  YoY % -21.03% 62.06% -140.75% 58.66% 19.05% -2,598.51% -
  Horiz. % 998.22% 824.81% 2,174.21% 903.12% 2,184.52% 2,698.51% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 89,392 61,730 171,071 132,056 190,041 196,500 174,549 -9.78%
  YoY % 44.81% -63.92% 29.54% -30.51% -3.29% 12.58% -
  Horiz. % 51.21% 35.37% 98.01% 75.66% 108.88% 112.58% 100.00%
Net Worth 92,082 193,842 368,329 526,981 627,274 710,852 789,445 -28.14%
  YoY % -52.50% -47.37% -30.11% -15.99% -11.76% -9.96% -
  Horiz. % 11.66% 24.55% 46.66% 66.75% 79.46% 90.04% 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 92,082 193,842 368,329 526,981 627,274 710,852 789,445 -28.14%
  YoY % -52.50% -47.37% -30.11% -15.99% -11.76% -9.96% -
  Horiz. % 11.66% 24.55% 46.66% 66.75% 79.46% 90.04% 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 -91.99 % -91.38 % -93.73 % -33.37 % -79.04 % -99.58 % -4.47 % 59.23%
  YoY % -0.67% 2.51% -180.88% 57.78% 20.63% -2,127.74% -
  Horiz. % 2,057.94% 2,044.30% 2,096.87% 746.53% 1,768.23% 2,227.74% 100.00%
ROE -42.08 % -16.52 % -22.92 % -6.65 % -13.52 % -14.74 % -0.49 % 98.36%
  YoY % -154.72% 27.92% -244.66% 50.81% 8.28% -2,908.16% -
  Horiz. % 8,587.76% 3,371.43% 4,677.55% 1,357.14% 2,759.18% 3,008.16% 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 1.59 1.10 3.01 3.38 3.62 3.36 5.70 -17.83%
  YoY % 44.55% -63.46% -10.95% -6.63% 7.74% -41.05% -
  Horiz. % 27.89% 19.30% 52.81% 59.30% 63.51% 58.95% 100.00%
EPS -1.32 -1.09 -2.88 -1.20 -2.89 -3.57 -0.13 42.83%
  YoY % -21.10% 62.15% -140.00% 58.48% 19.05% -2,646.15% -
  Horiz. % 1,015.38% 838.46% 2,215.38% 923.08% 2,223.08% 2,746.15% 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 0.2424 0.2692 -28.14%
  YoY % -52.50% -47.37% -30.11% -15.99% -11.76% -9.96% -
  Horiz. % 11.66% 24.55% 46.66% 66.75% 79.46% 90.04% 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 1.59 1.10 3.01 3.38 3.62 3.36 5.70 -17.83%
  YoY % 44.55% -63.46% -10.95% -6.63% 7.74% -41.05% -
  Horiz. % 27.89% 19.30% 52.81% 59.30% 63.51% 58.95% 100.00%
EPS -1.32 -1.09 -2.88 -1.20 -2.89 -3.57 -0.13 42.83%
  YoY % -21.10% 62.15% -140.00% 58.48% 19.05% -2,646.15% -
  Horiz. % 1,015.38% 838.46% 2,215.38% 923.08% 2,223.08% 2,746.15% 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 0.2424 0.2692 -28.14%
  YoY % -52.50% -47.37% -30.11% -15.99% -11.76% -9.96% -
  Horiz. % 11.66% 24.55% 46.66% 66.75% 79.46% 90.04% 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 5.35 13.64 7.47 5.18 5.11 4.91 5.27 0.23%
  YoY % -60.78% 82.60% 44.21% 1.37% 4.07% -6.83% -
  Horiz. % 101.52% 258.82% 141.75% 98.29% 96.96% 93.17% 100.00%
P/EPS -6.43 -13.74 -7.82 -14.64 -6.40 -4.62 -226.63 -42.19%
  YoY % 53.20% -75.70% 46.58% -128.75% -38.53% 97.96% -
  Horiz. % 2.84% 6.06% 3.45% 6.46% 2.82% 2.04% 100.00%
EY -15.55 -7.28 -12.79 -6.83 -15.63 -21.65 -0.44 73.04%
  YoY % -113.60% 43.08% -87.26% 56.30% 27.81% -4,820.45% -
  Horiz. % 3,534.09% 1,654.55% 2,906.82% 1,552.27% 3,552.27% 4,920.45% 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 5.04 12.73 6.81 5.92 4.56 4.77 4.39 2.15%
  YoY % -60.41% 86.93% 15.03% 29.82% -4.40% 8.66% -
  Horiz. % 114.81% 289.98% 155.13% 134.85% 103.87% 108.66% 100.00%
P/EPS -6.05 -12.82 -7.12 -16.73 -5.71 -4.48 -188.86 -41.10%
  YoY % 52.81% -80.06% 57.44% -192.99% -27.46% 97.63% -
  Horiz. % 3.20% 6.79% 3.77% 8.86% 3.02% 2.37% 100.00%
EY -16.52 -7.80 -14.04 -5.98 -17.53 -22.33 -0.53 69.73%
  YoY % -111.79% 44.44% -134.78% 65.89% 21.50% -4,113.21% -
  Horiz. % 3,116.98% 1,471.70% 2,649.06% 1,128.30% 3,307.55% 4,213.21% 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.
 


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
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS