Highlights

[MUIIND] YoY TTM 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 -     21.18%    YoY -     -85.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 CAGR
Revenue 182,526 297,538 391,058 406,620 415,104 467,151 480,667 -13.84%
  YoY % -38.65% -23.91% -3.83% -2.04% -11.14% -2.81% -
  Horiz. % 37.97% 61.90% 81.36% 84.59% 86.36% 97.19% 100.00%
PBT -90,235 -183,417 -85,846 -49,436 -116,592 -102,350 2,374 -
  YoY % 50.80% -113.66% -73.65% 57.60% -13.91% -4,411.29% -
  Horiz. % -3,800.97% -7,726.07% -3,616.09% -2,082.39% -4,911.20% -4,311.29% 100.00%
Tax -5,738 -2,316 -9,376 -6,594 -10,347 -6,429 -5,681 0.15%
  YoY % -147.75% 75.30% -42.19% 36.27% -60.94% -13.17% -
  Horiz. % 101.00% 40.77% 165.04% 116.07% 182.13% 113.17% 100.00%
NP -95,973 -185,733 -95,222 -56,030 -126,939 -108,779 -3,307 67.87%
  YoY % 48.33% -95.05% -69.95% 55.86% -16.69% -3,189.36% -
  Horiz. % 2,902.12% 5,616.36% 2,879.41% 1,694.28% 3,838.49% 3,289.36% 100.00%
NP to SH -98,658 -194,928 -104,829 -60,548 -131,696 -120,180 -1,724 86.36%
  YoY % 49.39% -85.95% -73.13% 54.02% -9.58% -6,871.00% -
  Horiz. % 5,722.62% 11,306.73% 6,080.57% 3,512.07% 7,638.98% 6,971.00% 100.00%
Tax Rate - % - % - % - % - % - % 239.30 % -
  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 278,499 483,271 486,280 462,650 542,043 575,930 483,974 -8.15%
  YoY % -42.37% -0.62% 5.11% -14.65% -5.88% 19.00% -
  Horiz. % 57.54% 99.85% 100.48% 95.59% 112.00% 119.00% 100.00%
Net Worth 92,082 193,842 368,329 526,981 627,274 710,852 803,872 -28.34%
  YoY % -52.50% -47.37% -30.11% -15.99% -11.76% -11.57% -
  Horiz. % 11.45% 24.11% 45.82% 65.56% 78.03% 88.43% 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 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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 CAGR
Net Worth 92,082 193,842 368,329 526,981 627,274 710,852 803,872 -28.34%
  YoY % -52.50% -47.37% -30.11% -15.99% -11.76% -11.57% -
  Horiz. % 11.45% 24.11% 45.82% 65.56% 78.03% 88.43% 100.00%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,986,153 -0.28%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1.79% -
  Horiz. % 98.21% 98.21% 98.21% 98.21% 98.21% 98.21% 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 % -13.78 % -30.58 % -23.29 % -0.69 % 94.75%
  YoY % 15.76% -156.34% -76.71% 54.94% -31.30% -3,275.36% -
  Horiz. % 7,620.29% 9,046.38% 3,528.99% 1,997.10% 4,431.88% 3,375.36% 100.00%
ROE -107.14 % -100.56 % -28.46 % -11.49 % -20.99 % -16.91 % -0.21 % 160.91%
  YoY % -6.54% -253.34% -147.69% 45.26% -24.13% -7,952.38% -
  Horiz. % 51,019.05% 47,885.71% 13,552.38% 5,471.43% 9,995.24% 8,052.38% 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 13.87 14.16 15.93 16.10 -13.61%
  YoY % -38.72% -23.91% -3.82% -2.05% -11.11% -1.06% -
  Horiz. % 38.63% 63.04% 82.86% 86.15% 87.95% 98.94% 100.00%
EPS -3.36 -6.65 -3.57 -2.06 -4.49 -4.10 -0.06 85.74%
  YoY % 49.47% -86.27% -73.30% 54.12% -9.51% -6,733.33% -
  Horiz. % 5,600.00% 11,083.33% 5,950.00% 3,433.33% 7,483.33% 6,833.33% 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 0.2424 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 6.22 10.15 13.34 13.87 14.16 15.93 16.39 -13.85%
  YoY % -38.72% -23.91% -3.82% -2.05% -11.11% -2.81% -
  Horiz. % 37.95% 61.93% 81.39% 84.62% 86.39% 97.19% 100.00%
EPS -3.36 -6.65 -3.57 -2.06 -4.49 -4.10 -0.06 85.74%
  YoY % 49.47% -86.27% -73.30% 54.12% -9.51% -6,733.33% -
  Horiz. % 5,600.00% 11,083.33% 5,950.00% 3,433.33% 7,483.33% 6,833.33% 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 0.2424 0.2741 -28.34%
  YoY % -52.50% -47.37% -30.11% -15.99% -11.76% -11.57% -
  Horiz. % 11.46% 24.12% 45.82% 65.56% 78.04% 88.43% 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 1.04 1.86 -4.59%
  YoY % -7.43% -12.43% 34.13% -3.82% 25.96% -44.09% -
  Horiz. % 73.66% 79.57% 90.86% 67.74% 70.43% 55.91% 100.00%
P/EPS -2.53 -2.26 -6.29 -8.48 -4.12 -4.03 -519.63 -55.91%
  YoY % -11.95% 64.07% 25.83% -105.83% -2.23% 99.22% -
  Horiz. % 0.49% 0.43% 1.21% 1.63% 0.79% 0.78% 100.00%
EY -39.58 -44.31 -15.89 -11.80 -24.27 -24.84 -0.19 127.33%
  YoY % 10.67% -178.85% -34.66% 51.38% 2.29% -12,973.68% -
  Horiz. % 20,831.58% 23,321.05% 8,363.16% 6,210.53% 12,773.68% 13,073.68% 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 2.71 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 1.00 1.55 -2.78%
  YoY % -6.52% -10.39% 6.94% 23.08% 17.00% -35.48% -
  Horiz. % 83.23% 89.03% 99.35% 92.90% 75.48% 64.52% 100.00%
P/EPS -2.38 -2.11 -5.73 -9.69 -3.67 -3.90 -433.03 -55.09%
  YoY % -12.80% 63.18% 40.87% -164.03% 5.90% 99.10% -
  Horiz. % 0.55% 0.49% 1.32% 2.24% 0.85% 0.90% 100.00%
EY -42.05 -47.48 -17.44 -10.32 -27.22 -25.61 -0.23 122.81%
  YoY % 11.44% -172.25% -68.99% 62.09% -6.29% -11,034.78% -
  Horiz. % 18,282.61% 20,643.48% 7,582.61% 4,486.96% 11,834.78% 11,134.78% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Wake Me Up When September Ends Ultimate Stock Tips
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS