[MUIIND] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 52.84%
YoY- -69.37%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 121,114 109,402 181,566 162,952 152,593 154,703 185,199 -24.71%
PBT 6,835 107 -16,611 29,046 16,211 -3,908 -20,053 -
Tax -3,724 -1,693 -2,474 -5,890 -610 -3,867 -7,259 -35.99%
NP 3,111 -1,586 -19,085 23,156 15,601 -7,775 -27,312 -
-
NP to SH 2,150 -2,916 -11,022 15,917 10,414 -9,025 -16,747 -
-
Tax Rate 54.48% 1,582.24% - 20.28% 3.76% - - -
Total Cost 118,003 110,988 200,651 139,796 136,992 162,478 212,511 -32.51%
-
Net Worth 761,879 768,037 778,301 780,647 738,712 708,506 555,956 23.44%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 761,879 768,037 778,301 780,647 738,712 708,506 555,956 23.44%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,203,552 21.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.57% -1.45% -10.51% 14.21% 10.22% -5.03% -14.75% -
ROE 0.28% -0.38% -1.42% 2.04% 1.41% -1.27% -3.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.13 3.73 6.19 5.56 5.20 5.28 8.40 -37.78%
EPS 0.07 -0.10 -0.38 0.54 0.36 -0.31 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2598 0.2619 0.2654 0.2662 0.2519 0.2416 0.2523 1.97%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.75 3.39 5.63 5.05 4.73 4.80 5.74 -24.76%
EPS 0.07 -0.09 -0.34 0.49 0.32 -0.28 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2362 0.2381 0.2413 0.242 0.229 0.2196 0.1723 23.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.20 0.195 0.205 0.185 0.185 0.185 0.20 -
P/RPS 4.84 5.23 3.31 3.33 3.56 3.51 2.38 60.72%
P/EPS 272.80 -196.11 -54.54 34.08 52.10 -60.11 -26.32 -
EY 0.37 -0.51 -1.83 2.93 1.92 -1.66 -3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.77 0.69 0.73 0.77 0.79 -1.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 25/02/14 25/11/13 28/08/13 31/05/13 28/02/13 -
Price 0.285 0.20 0.205 0.21 0.16 0.21 0.185 -
P/RPS 6.90 5.36 3.31 3.78 3.07 3.98 2.20 114.71%
P/EPS 388.73 -201.14 -54.54 38.69 45.06 -68.24 -24.34 -
EY 0.26 -0.50 -1.83 2.58 2.22 -1.47 -4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.76 0.77 0.79 0.64 0.87 0.73 31.53%

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