[MUIIND] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 46.36%
YoY- 185.72%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 606,513 651,814 653,136 694,816 762,913 817,897 886,651 -22.38%
PBT 28,753 24,738 19,239 129,449 119,441 129,089 188,108 -71.44%
Tax -10,667 -12,841 -16,688 -16,527 -20,305 -20,518 -23,705 -41.30%
NP 18,086 11,897 2,551 112,922 99,136 108,571 164,403 -77.07%
-
NP to SH 12,393 6,284 -518 35,535 24,279 31,538 69,886 -68.46%
-
Tax Rate 37.10% 51.91% 86.74% 12.77% 17.00% 15.89% 12.60% -
Total Cost 588,427 639,917 650,585 581,894 663,777 709,326 722,248 -12.77%
-
Net Worth 768,037 778,301 784,649 728,690 703,367 555,956 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 768,037 778,301 784,649 728,690 703,367 555,956 0 -
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,203,552 2,183,613 21.74%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.98% 1.83% 0.39% 16.25% 12.99% 13.27% 18.54% -
ROE 1.61% 0.81% -0.07% 4.88% 3.45% 5.67% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.68 22.23 22.16 24.02 26.21 37.12 40.60 -36.24%
EPS 0.42 0.21 -0.02 1.23 0.83 1.43 3.20 -74.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2619 0.2654 0.2662 0.2519 0.2416 0.2523 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.80 20.21 20.25 21.54 23.65 25.35 27.49 -22.39%
EPS 0.38 0.19 -0.02 1.10 0.75 0.98 2.17 -68.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2381 0.2413 0.2432 0.2259 0.218 0.1723 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.195 0.205 0.185 0.185 0.185 0.20 0.23 -
P/RPS 0.94 0.92 0.83 0.77 0.71 0.54 0.57 39.62%
P/EPS 46.14 95.67 -1,052.71 15.06 22.18 13.97 7.19 245.71%
EY 2.17 1.05 -0.09 6.64 4.51 7.16 13.92 -71.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.69 0.73 0.77 0.79 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 25/11/13 28/08/13 31/05/13 28/02/13 28/11/12 -
Price 0.20 0.205 0.21 0.16 0.21 0.185 0.21 -
P/RPS 0.97 0.92 0.95 0.67 0.80 0.50 0.52 51.59%
P/EPS 47.33 95.67 -1,194.97 13.03 25.18 12.93 6.56 273.83%
EY 2.11 1.05 -0.08 7.68 3.97 7.74 15.24 -73.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.79 0.64 0.87 0.73 0.00 -

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 ⃤ & 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