[MUIIND] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -127.67%
YoY- -411.04%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 663,374 470,248 307,296 154,703 820,208 635,009 430,377 33.33%
PBT 24,738 41,349 12,303 -3,908 131,146 151,199 11,943 62.27%
Tax -12,841 -10,367 -4,477 -3,867 -21,456 -14,197 -8,468 31.89%
NP 11,897 30,982 7,826 -7,775 109,690 137,002 3,475 126.64%
-
NP to SH 6,284 17,306 1,389 -9,025 32,616 49,362 -2,608 -
-
Tax Rate 51.91% 25.07% 36.39% - 16.36% 9.39% 70.90% -
Total Cost 651,477 439,266 299,470 162,478 710,518 498,007 426,902 32.44%
-
Net Worth 778,301 780,647 738,712 708,506 534,351 697,941 693,928 7.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 778,301 780,647 738,712 708,506 534,351 697,941 693,928 7.92%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,117,922 2,082,784 2,006,153 28.71%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.79% 6.59% 2.55% -5.03% 13.37% 21.57% 0.81% -
ROE 0.81% 2.22% 0.19% -1.27% 6.10% 7.07% -0.38% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.62 16.04 10.48 5.28 38.73 30.49 21.45 3.59%
EPS 0.21 0.59 0.05 -0.31 1.54 2.37 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2654 0.2662 0.2519 0.2416 0.2523 0.3351 0.3459 -16.14%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.56 14.58 9.53 4.80 25.43 19.69 13.34 33.32%
EPS 0.19 0.54 0.04 -0.28 1.01 1.53 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2413 0.242 0.229 0.2196 0.1656 0.2164 0.2151 7.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.205 0.185 0.185 0.185 0.20 0.23 0.22 -
P/RPS 0.91 1.15 1.77 3.51 0.52 0.75 1.03 -7.90%
P/EPS 95.67 31.35 390.59 -60.11 12.99 9.70 -169.23 -
EY 1.05 3.19 0.26 -1.66 7.70 10.30 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.73 0.77 0.79 0.69 0.64 13.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 28/08/13 31/05/13 28/02/13 28/11/12 28/08/12 -
Price 0.205 0.21 0.16 0.21 0.185 0.21 0.22 -
P/RPS 0.91 1.31 1.53 3.98 0.48 0.69 1.03 -7.90%
P/EPS 95.67 35.59 337.80 -68.24 12.01 8.86 -169.23 -
EY 1.05 2.81 0.30 -1.47 8.32 11.29 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.64 0.87 0.73 0.63 0.64 13.08%

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