Highlights

[MUIIND] YoY TTM 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 -     13.16%    YoY -     -9.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 CAGR
Revenue 297,538 391,058 406,620 415,104 467,151 480,667 651,814 -11.36%
  YoY % -23.91% -3.83% -2.04% -11.14% -2.81% -26.26% -
  Horiz. % 45.65% 60.00% 62.38% 63.68% 71.67% 73.74% 100.00%
PBT -183,417 -85,846 -49,436 -116,592 -102,350 2,374 24,738 -
  YoY % -113.66% -73.65% 57.60% -13.91% -4,411.29% -90.40% -
  Horiz. % -741.44% -347.02% -199.84% -471.31% -413.74% 9.60% 100.00%
Tax -2,316 -9,376 -6,594 -10,347 -6,429 -5,681 -12,841 -23.16%
  YoY % 75.30% -42.19% 36.27% -60.94% -13.17% 55.76% -
  Horiz. % 18.04% 73.02% 51.35% 80.58% 50.07% 44.24% 100.00%
NP -185,733 -95,222 -56,030 -126,939 -108,779 -3,307 11,897 -
  YoY % -95.05% -69.95% 55.86% -16.69% -3,189.36% -127.80% -
  Horiz. % -1,561.18% -800.39% -470.96% -1,066.98% -914.34% -27.80% 100.00%
NP to SH -194,928 -104,829 -60,548 -131,696 -120,180 -1,724 6,284 -
  YoY % -85.95% -73.13% 54.02% -9.58% -6,871.00% -127.43% -
  Horiz. % -3,101.97% -1,668.19% -963.53% -2,095.74% -1,912.48% -27.43% 100.00%
Tax Rate - % - % - % - % - % 239.30 % 51.91 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 360.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 460.99% 100.00%
Total Cost 483,271 486,280 462,650 542,043 575,930 483,974 639,917 -4.23%
  YoY % -0.62% 5.11% -14.65% -5.88% 19.00% -24.37% -
  Horiz. % 75.52% 75.99% 72.30% 84.71% 90.00% 75.63% 100.00%
Net Worth 193,842 368,329 526,981 627,274 710,852 803,872 778,301 -19.25%
  YoY % -47.37% -30.11% -15.99% -11.76% -11.57% 3.29% -
  Horiz. % 24.91% 47.32% 67.71% 80.60% 91.33% 103.29% 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 0 0 0 0 0 0 0 -
  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 193,842 368,329 526,981 627,274 710,852 803,872 778,301 -19.25%
  YoY % -47.37% -30.11% -15.99% -11.76% -11.57% 3.29% -
  Horiz. % 24.91% 47.32% 67.71% 80.60% 91.33% 103.29% 100.00%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,986,153 2,932,561 -
  YoY % 0.00% 0.00% 0.00% 0.00% -1.79% 1.83% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 101.83% 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 -62.42 % -24.35 % -13.78 % -30.58 % -23.29 % -0.69 % 1.83 % -
  YoY % -156.34% -76.71% 54.94% -31.30% -3,275.36% -137.70% -
  Horiz. % -3,410.93% -1,330.60% -753.01% -1,671.04% -1,272.68% -37.70% 100.00%
ROE -100.56 % -28.46 % -11.49 % -20.99 % -16.91 % -0.21 % 0.81 % -
  YoY % -253.34% -147.69% 45.26% -24.13% -7,952.38% -125.93% -
  Horiz. % -12,414.81% -3,513.58% -1,418.52% -2,591.36% -2,087.65% -25.93% 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 10.15 13.34 13.87 14.16 15.93 16.10 22.23 -11.36%
  YoY % -23.91% -3.82% -2.05% -11.11% -1.06% -27.58% -
  Horiz. % 45.66% 60.01% 62.39% 63.70% 71.66% 72.42% 100.00%
EPS -6.65 -3.57 -2.06 -4.49 -4.10 -0.06 0.21 -
  YoY % -86.27% -73.30% 54.12% -9.51% -6,733.33% -128.57% -
  Horiz. % -3,166.67% -1,700.00% -980.95% -2,138.10% -1,952.38% -28.57% 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 10.15 13.34 13.87 14.16 15.93 16.39 22.23 -11.36%
  YoY % -23.91% -3.82% -2.05% -11.11% -2.81% -26.27% -
  Horiz. % 45.66% 60.01% 62.39% 63.70% 71.66% 73.73% 100.00%
EPS -6.65 -3.57 -2.06 -4.49 -4.10 -0.06 0.21 -
  YoY % -86.27% -73.30% 54.12% -9.51% -6,733.33% -128.57% -
  Horiz. % -3,166.67% -1,700.00% -980.95% -2,138.10% -1,952.38% -28.57% 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 0.2741 0.2654 -19.25%
  YoY % -47.37% -30.11% -15.99% -11.76% -11.57% 3.28% -
  Horiz. % 24.91% 47.32% 67.71% 80.60% 91.33% 103.28% 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 1.48 1.69 1.26 1.31 1.04 1.86 0.92 7.59%
  YoY % -12.43% 34.13% -3.82% 25.96% -44.09% 102.17% -
  Horiz. % 160.87% 183.70% 136.96% 142.39% 113.04% 202.17% 100.00%
P/EPS -2.26 -6.29 -8.48 -4.12 -4.03 -519.63 95.67 -
  YoY % 64.07% 25.83% -105.83% -2.23% 99.22% -643.15% -
  Horiz. % -2.36% -6.57% -8.86% -4.31% -4.21% -543.15% 100.00%
EY -44.31 -15.89 -11.80 -24.27 -24.84 -0.19 1.05 -
  YoY % -178.85% -34.66% 51.38% 2.29% -12,973.68% -118.10% -
  Horiz. % -4,220.00% -1,513.33% -1,123.81% -2,311.43% -2,365.71% -18.10% 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 1.38 1.54 1.44 1.17 1.00 1.55 0.92 6.44%
  YoY % -10.39% 6.94% 23.08% 17.00% -35.48% 68.48% -
  Horiz. % 150.00% 167.39% 156.52% 127.17% 108.70% 168.48% 100.00%
P/EPS -2.11 -5.73 -9.69 -3.67 -3.90 -433.03 95.67 -
  YoY % 63.18% 40.87% -164.03% 5.90% 99.10% -552.63% -
  Horiz. % -2.21% -5.99% -10.13% -3.84% -4.08% -452.63% 100.00%
EY -47.48 -17.44 -10.32 -27.22 -25.61 -0.23 1.05 -
  YoY % -172.25% -68.99% 62.09% -6.29% -11,034.78% -121.90% -
  Horiz. % -4,521.90% -1,660.95% -982.86% -2,592.38% -2,439.05% -21.90% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

472  417  621  1045 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.395+0.025 
 AT 0.170.00 
 PA 0.19+0.005 
 JAKS 0.695+0.02 
 PA-WB 0.125+0.015 
 DNEX 0.29+0.01 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 
 MESTRON 0.2250.00 
 SCIB 2.89+0.35 

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