Highlights

[MUIIND] YoY Quarter Result on 2014-12-31 [#4]

Stock [MUIIND]: MALAYAN UNITED INDUSTRIES BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -68.12%    YoY -     64.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 99,013 106,145 98,456 167,075 181,566 185,199 251,642 -13.37%
  YoY % -6.72% 7.81% -41.07% -7.98% -1.96% -26.40% -
  Horiz. % 39.35% 42.18% 39.13% 66.39% 72.15% 73.60% 100.00%
PBT -31,736 -80,759 -99,713 -10,125 -16,611 -20,053 36,909 -
  YoY % 60.70% 19.01% -884.82% 39.05% 17.16% -154.33% -
  Horiz. % -85.98% -218.81% -270.16% -27.43% -45.01% -54.33% 100.00%
Tax -1,307 -3,137 1,669 2,651 -2,474 -7,259 -9,508 -26.30%
  YoY % 58.34% -287.96% -37.04% 207.15% 65.92% 23.65% -
  Horiz. % 13.75% 32.99% -17.55% -27.88% 26.02% 76.35% 100.00%
NP -33,043 -83,896 -98,044 -7,474 -19,085 -27,312 27,401 -
  YoY % 60.61% 14.43% -1,211.80% 60.84% 30.12% -199.68% -
  Horiz. % -120.59% -306.18% -357.81% -27.28% -69.65% -99.68% 100.00%
NP to SH -35,059 -84,803 -104,756 -3,882 -11,022 -16,747 20,524 -
  YoY % 58.66% 19.05% -2,598.51% 64.78% 34.19% -181.60% -
  Horiz. % -170.82% -413.19% -510.41% -18.91% -53.70% -81.60% 100.00%
Tax Rate - % - % - % - % - % - % 25.76 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 132,056 190,041 196,500 174,549 200,651 212,511 224,241 -7.82%
  YoY % -30.51% -3.29% 12.58% -13.01% -5.58% -5.23% -
  Horiz. % 58.89% 84.75% 87.63% 77.84% 89.48% 94.77% 100.00%
Net Worth 526,981 627,274 710,852 789,445 778,301 555,956 703,720 -4.35%
  YoY % -15.99% -11.76% -9.96% 1.43% 39.99% -21.00% -
  Horiz. % 74.89% 89.14% 101.01% 112.18% 110.60% 79.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 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
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 526,981 627,274 710,852 789,445 778,301 555,956 703,720 -4.35%
  YoY % -15.99% -11.76% -9.96% 1.43% 39.99% -21.00% -
  Horiz. % 74.89% 89.14% 101.01% 112.18% 110.60% 79.00% 100.00%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,203,552 2,026,261 5.85%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.08% 8.75% -
  Horiz. % 144.73% 144.73% 144.73% 144.73% 144.73% 108.75% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -33.37 % -79.04 % -99.58 % -4.47 % -10.51 % -14.75 % 10.89 % -
  YoY % 57.78% 20.63% -2,127.74% 57.47% 28.75% -235.45% -
  Horiz. % -306.43% -725.80% -914.42% -41.05% -96.51% -135.45% 100.00%
ROE -6.65 % -13.52 % -14.74 % -0.49 % -1.42 % -3.01 % 2.92 % -
  YoY % 50.81% 8.28% -2,908.16% 65.49% 52.82% -203.08% -
  Horiz. % -227.74% -463.01% -504.79% -16.78% -48.63% -103.08% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.38 3.62 3.36 5.70 6.19 8.40 12.42 -18.14%
  YoY % -6.63% 7.74% -41.05% -7.92% -26.31% -32.37% -
  Horiz. % 27.21% 29.15% 27.05% 45.89% 49.84% 67.63% 100.00%
EPS -1.20 -2.89 -3.57 -0.13 -0.38 -0.76 1.01 -
  YoY % 58.48% 19.05% -2,646.15% 65.79% 50.00% -175.25% -
  Horiz. % -118.81% -286.14% -353.47% -12.87% -37.62% -75.25% 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 0.1797 0.2139 0.2424 0.2692 0.2654 0.2523 0.3473 -9.64%
  YoY % -15.99% -11.76% -9.96% 1.43% 5.19% -27.35% -
  Horiz. % 51.74% 61.59% 69.80% 77.51% 76.42% 72.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.38 3.62 3.36 5.70 6.19 6.32 8.58 -13.35%
  YoY % -6.63% 7.74% -41.05% -7.92% -2.06% -26.34% -
  Horiz. % 39.39% 42.19% 39.16% 66.43% 72.14% 73.66% 100.00%
EPS -1.20 -2.89 -3.57 -0.13 -0.38 -0.57 0.70 -
  YoY % 58.48% 19.05% -2,646.15% 65.79% 33.33% -181.43% -
  Horiz. % -171.43% -412.86% -510.00% -18.57% -54.29% -81.43% 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 0.1797 0.2139 0.2424 0.2692 0.2654 0.1896 0.2400 -4.35%
  YoY % -15.99% -11.76% -9.96% 1.43% 39.98% -21.00% -
  Horiz. % 74.88% 89.12% 101.00% 112.17% 110.58% 79.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1750 0.1850 0.1650 0.3000 0.2050 0.2000 0.2300 -
P/RPS 5.18 5.11 4.91 5.27 3.31 2.38 1.85 17.16%
  YoY % 1.37% 4.07% -6.83% 59.21% 39.08% 28.65% -
  Horiz. % 280.00% 276.22% 265.41% 284.86% 178.92% 128.65% 100.00%
P/EPS -14.64 -6.40 -4.62 -226.63 -54.54 -26.32 22.71 -
  YoY % -128.75% -38.53% 97.96% -315.53% -107.22% -215.90% -
  Horiz. % -64.46% -28.18% -20.34% -997.93% -240.16% -115.90% 100.00%
EY -6.83 -15.63 -21.65 -0.44 -1.83 -3.80 4.40 -
  YoY % 56.30% 27.81% -4,820.45% 75.96% 51.84% -186.36% -
  Horiz. % -155.23% -355.23% -492.05% -10.00% -41.59% -86.36% 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 0.97 0.86 0.68 1.11 0.77 0.79 0.66 6.10%
  YoY % 12.79% 26.47% -38.74% 44.16% -2.53% 19.70% -
  Horiz. % 146.97% 130.30% 103.03% 168.18% 116.67% 119.70% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/08/18 29/08/17 30/08/16 24/02/15 25/02/14 28/02/13 28/02/12 -
Price 0.2000 0.1650 0.1600 0.2500 0.2050 0.1850 0.2400 -
P/RPS 5.92 4.56 4.77 4.39 3.31 2.20 1.93 18.81%
  YoY % 29.82% -4.40% 8.66% 32.63% 50.45% 13.99% -
  Horiz. % 306.74% 236.27% 247.15% 227.46% 171.50% 113.99% 100.00%
P/EPS -16.73 -5.71 -4.48 -188.86 -54.54 -24.34 23.69 -
  YoY % -192.99% -27.46% 97.63% -246.28% -124.08% -202.74% -
  Horiz. % -70.62% -24.10% -18.91% -797.21% -230.22% -102.74% 100.00%
EY -5.98 -17.53 -22.33 -0.53 -1.83 -4.11 4.22 -
  YoY % 65.89% 21.50% -4,113.21% 71.04% 55.47% -197.39% -
  Horiz. % -141.71% -415.40% -529.15% -12.56% -43.36% -97.39% 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 1.11 0.77 0.66 0.93 0.77 0.73 0.69 7.59%
  YoY % 44.16% 16.67% -29.03% 20.78% 5.48% 5.80% -
  Horiz. % 160.87% 111.59% 95.65% 134.78% 111.59% 105.80% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.010.00 
 KOTRA 3.130.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.430.00 
 EAH-WE 0.020.00 
 IRIS 0.360.00 
 TOPGLOV-C79 0.2150.00 
 BTECH 0.500.00 

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