[MUIIND] YoY Annual (Unaudited) 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
YoY- 105.7%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 685,936 608,260 663,374 820,208 932,925 927,377 908,011 -4.22%
PBT -104,188 -2,923 24,738 131,146 54,188 72,991 27,621 -
Tax -14,267 -5,882 -12,841 -21,456 -24,638 -23,205 -4,908 17.83%
NP -118,455 -8,805 11,897 109,690 29,550 49,786 22,713 -
-
NP to SH -132,534 -6,958 6,284 32,616 15,856 35,759 3,389 -
-
Tax Rate - - 51.91% 16.36% 45.47% 31.79% 17.77% -
Total Cost 804,391 617,065 651,477 710,518 903,375 877,591 885,298 -1.46%
-
Net Worth 712,223 789,445 778,301 534,351 703,406 667,420 699,691 0.27%
Dividend
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 712,223 789,445 778,301 534,351 703,406 667,420 699,691 0.27%
NOSH 2,932,561 2,932,561 2,932,561 2,117,922 2,025,357 2,021,875 1,954,444 6.44%
Ratio Analysis
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -17.27% -1.45% 1.79% 13.37% 3.17% 5.37% 2.50% -
ROE -18.61% -0.88% 0.81% 6.10% 2.25% 5.36% 0.48% -
Per Share
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.39 20.74 22.62 38.73 46.06 45.87 46.46 -10.01%
EPS -4.52 -0.24 0.21 1.54 0.78 1.77 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2429 0.2692 0.2654 0.2523 0.3473 0.3301 0.358 -5.79%
Adjusted Per Share Value based on latest NOSH - 2,203,552
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.26 18.86 20.56 25.43 28.92 28.75 28.15 -4.22%
EPS -4.11 -0.22 0.19 1.01 0.49 1.11 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2208 0.2447 0.2413 0.1656 0.2181 0.2069 0.2169 0.27%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.165 0.30 0.205 0.20 0.23 0.20 0.21 -
P/RPS 0.71 1.45 0.91 0.52 0.50 0.44 0.45 7.26%
P/EPS -3.65 -126.44 95.67 12.99 29.38 11.31 121.11 -
EY -27.39 -0.79 1.05 7.70 3.40 8.84 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.11 0.77 0.79 0.66 0.61 0.59 2.20%
Price Multiplier on Announcement Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/08/16 24/02/15 25/02/14 28/02/13 28/02/12 28/02/11 24/02/10 -
Price 0.16 0.25 0.205 0.185 0.24 0.22 0.19 -
P/RPS 0.68 1.21 0.91 0.48 0.52 0.48 0.41 8.09%
P/EPS -3.54 -105.37 95.67 12.01 30.66 12.44 109.57 -
EY -28.25 -0.95 1.05 8.32 3.26 8.04 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.93 0.77 0.73 0.69 0.67 0.53 3.43%

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