[MUIIND] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1361.81%
YoY- 1157.46%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 614,592 618,812 820,208 846,678 860,754 838,748 932,925 -24.30%
PBT 24,606 -15,632 131,146 201,598 23,886 22,960 54,188 -40.95%
Tax -8,954 -15,468 -21,456 -18,929 -16,936 -16,320 -24,638 -49.10%
NP 15,652 -31,100 109,690 182,669 6,950 6,640 29,550 -34.56%
-
NP to SH 2,778 -36,100 32,616 65,816 -5,216 -7,064 15,856 -68.72%
-
Tax Rate 36.39% - 16.36% 9.39% 70.90% 71.08% 45.47% -
Total Cost 598,940 649,912 710,518 664,009 853,804 832,108 903,375 -23.98%
-
Net Worth 738,712 708,506 534,351 697,941 693,928 664,800 703,406 3.32%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 738,712 708,506 534,351 697,941 693,928 664,800 703,406 3.32%
NOSH 2,932,561 2,932,561 2,117,922 2,082,784 2,006,153 1,962,222 2,025,357 28.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.55% -5.03% 13.37% 21.57% 0.81% 0.79% 3.17% -
ROE 0.38% -5.10% 6.10% 9.43% -0.75% -1.06% 2.25% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.96 21.10 38.73 40.65 42.91 42.74 46.06 -40.86%
EPS 0.10 -1.24 1.54 3.16 -0.26 -0.36 0.78 -74.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.2416 0.2523 0.3351 0.3459 0.3388 0.3473 -19.28%
Adjusted Per Share Value based on latest NOSH - 2,183,613
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.05 19.18 25.43 26.25 26.68 26.00 28.92 -24.31%
EPS 0.09 -1.12 1.01 2.04 -0.16 -0.22 0.49 -67.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.2196 0.1656 0.2164 0.2151 0.2061 0.2181 3.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.185 0.185 0.20 0.23 0.22 0.23 0.23 -
P/RPS 0.88 0.88 0.52 0.57 0.51 0.54 0.50 45.82%
P/EPS 195.29 -15.03 12.99 7.28 -84.62 -63.89 29.38 253.93%
EY 0.51 -6.65 7.70 13.74 -1.18 -1.57 3.40 -71.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.79 0.69 0.64 0.68 0.66 6.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 28/02/13 28/11/12 28/08/12 29/05/12 28/02/12 -
Price 0.16 0.21 0.185 0.21 0.22 0.22 0.24 -
P/RPS 0.76 1.00 0.48 0.52 0.51 0.51 0.52 28.81%
P/EPS 168.90 -17.06 12.01 6.65 -84.62 -61.11 30.66 212.24%
EY 0.59 -5.86 8.32 15.05 -1.18 -1.64 3.26 -68.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.87 0.73 0.63 0.64 0.65 0.69 -4.89%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment