[MUIIND] QoQ 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- 6272.21%
YoY- 1048.53%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
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 152,593 154,703 185,199 204,632 220,690 209,687 251,642 -28.37%
PBT 16,211 -3,908 -20,053 139,256 6,203 5,740 36,909 -42.24%
Tax -610 -3,867 -7,259 -5,729 -4,388 -4,080 -9,508 -84.00%
NP 15,601 -7,775 -27,312 133,527 1,815 1,660 27,401 -31.32%
-
NP to SH 10,414 -9,025 -16,747 51,970 -842 -1,766 20,524 -36.40%
-
Tax Rate 3.76% - - 4.11% 70.74% 71.08% 25.76% -
Total Cost 136,992 162,478 212,511 71,105 218,875 208,027 224,241 -28.02%
-
Net Worth 738,712 708,506 555,956 731,728 728,119 664,800 703,720 3.29%
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 738,712 708,506 555,956 731,728 728,119 664,800 703,720 3.29%
NOSH 2,932,561 2,932,561 2,203,552 2,183,613 2,105,000 1,962,222 2,026,261 27.97%
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 10.22% -5.03% -14.75% 65.25% 0.82% 0.79% 10.89% -
ROE 1.41% -1.27% -3.01% 7.10% -0.12% -0.27% 2.92% -
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 5.20 5.28 8.40 9.37 10.48 10.69 12.42 -44.06%
EPS 0.36 -0.31 -0.76 2.38 -0.04 -0.09 1.01 -49.76%
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 4.73 4.80 5.74 6.34 6.84 6.50 7.80 -28.37%
EPS 0.32 -0.28 -0.52 1.61 -0.03 -0.05 0.64 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.2196 0.1723 0.2268 0.2257 0.2061 0.2182 3.27%
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 3.56 3.51 2.38 2.45 2.10 2.15 1.85 54.77%
P/EPS 52.10 -60.11 -26.32 9.66 -550.00 -255.56 22.71 74.03%
EY 1.92 -1.66 -3.80 10.35 -0.18 -0.39 4.40 -42.49%
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 3.07 3.98 2.20 2.24 2.10 2.06 1.93 36.30%
P/EPS 45.06 -68.24 -24.34 8.82 -550.00 -244.44 23.69 53.57%
EY 2.22 -1.47 -4.11 11.33 -0.18 -0.41 4.22 -34.85%
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