[MUIIND] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -54.87%
YoY- 98.9%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 653,136 694,816 762,913 817,897 886,651 915,036 907,952 -19.70%
PBT 19,239 129,449 119,441 129,089 188,108 47,721 50,284 -47.26%
Tax -16,688 -16,527 -20,305 -20,518 -23,705 -22,915 -23,547 -20.49%
NP 2,551 112,922 99,136 108,571 164,403 24,806 26,737 -79.09%
-
NP to SH -518 35,535 24,279 31,538 69,886 12,437 13,418 -
-
Tax Rate 86.74% 12.77% 17.00% 15.89% 12.60% 48.02% 46.83% -
Total Cost 650,585 581,894 663,777 709,326 722,248 890,230 881,215 -18.29%
-
Net Worth 784,649 728,690 703,367 555,956 0 728,119 664,800 11.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 784,649 728,690 703,367 555,956 0 728,119 664,800 11.67%
NOSH 2,932,561 2,932,561 2,932,561 2,203,552 2,183,613 2,105,000 1,962,222 30.68%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.39% 16.25% 12.99% 13.27% 18.54% 2.71% 2.94% -
ROE -0.07% 4.88% 3.45% 5.67% 0.00% 1.71% 2.02% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.16 24.02 26.21 37.12 40.60 43.47 46.27 -38.75%
EPS -0.02 1.23 0.83 1.43 3.20 0.59 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2662 0.2519 0.2416 0.2523 0.00 0.3459 0.3388 -14.83%
Adjusted Per Share Value based on latest NOSH - 2,203,552
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.25 21.54 23.65 25.35 27.49 28.37 28.15 -19.69%
EPS -0.02 1.10 0.75 0.98 2.17 0.39 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2432 0.2259 0.218 0.1723 0.00 0.2257 0.2061 11.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.185 0.185 0.185 0.20 0.23 0.22 0.23 -
P/RPS 0.83 0.77 0.71 0.54 0.57 0.51 0.50 40.15%
P/EPS -1,052.71 15.06 22.18 13.97 7.19 37.24 33.63 -
EY -0.09 6.64 4.51 7.16 13.92 2.69 2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.77 0.79 0.00 0.64 0.68 0.97%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 31/05/13 28/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.21 0.16 0.21 0.185 0.21 0.22 0.22 -
P/RPS 0.95 0.67 0.80 0.50 0.52 0.51 0.48 57.57%
P/EPS -1,194.97 13.03 25.18 12.93 6.56 37.24 32.17 -
EY -0.08 7.68 3.97 7.74 15.24 2.69 3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.64 0.87 0.73 0.00 0.64 0.65 13.87%

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