[MUIIND] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -144.55%
YoY- -362.8%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 426,704 437,608 618,812 838,748 918,604 981,008 861,920 -11.05%
PBT -40,580 428 -15,632 22,960 38,576 29,380 -5,344 40.17%
Tax -13,112 -6,772 -15,468 -16,320 -20,684 -24,916 -2,960 28.13%
NP -53,692 -6,344 -31,100 6,640 17,892 4,464 -8,304 36.47%
-
NP to SH -57,600 -11,664 -36,100 -7,064 2,688 -4,036 -38,824 6.79%
-
Tax Rate - 1,582.24% - 71.08% 53.62% 84.81% - -
Total Cost 480,396 443,952 649,912 832,108 900,712 976,544 870,224 -9.42%
-
Net Worth 787,685 768,037 708,506 664,800 738,752 683,698 679,419 2.49%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 787,685 768,037 708,506 664,800 738,752 683,698 679,419 2.49%
NOSH 2,932,561 2,932,561 2,932,561 1,962,222 2,240,000 2,017,999 1,941,200 7.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -12.58% -1.45% -5.03% 0.79% 1.95% 0.46% -0.96% -
ROE -7.31% -1.52% -5.10% -1.06% 0.36% -0.59% -5.71% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 14.55 14.92 21.10 42.74 41.01 48.61 44.40 -16.96%
EPS -1.96 -0.40 -1.24 -0.36 0.12 -0.20 -2.00 -0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.2619 0.2416 0.3388 0.3298 0.3388 0.35 -4.31%
Adjusted Per Share Value based on latest NOSH - 1,962,222
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.21 13.55 19.16 25.97 28.44 30.38 26.69 -11.05%
EPS -1.78 -0.36 -1.12 -0.22 0.08 -0.12 -1.20 6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2439 0.2378 0.2194 0.2058 0.2287 0.2117 0.2104 2.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.235 0.195 0.185 0.23 0.23 0.19 0.15 -
P/RPS 1.62 1.31 0.88 0.54 0.56 0.39 0.34 29.70%
P/EPS -11.96 -49.03 -15.03 -63.89 191.67 -95.00 -7.50 8.08%
EY -8.36 -2.04 -6.65 -1.57 0.52 -1.05 -13.33 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.77 0.68 0.70 0.56 0.43 12.45%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 29/05/14 31/05/13 29/05/12 27/05/11 26/05/10 29/05/09 -
Price 0.20 0.20 0.21 0.22 0.20 0.16 0.25 -
P/RPS 1.37 1.34 1.00 0.51 0.49 0.33 0.56 16.07%
P/EPS -10.18 -50.28 -17.06 -61.11 166.67 -80.00 -12.50 -3.36%
EY -9.82 -1.99 -5.86 -1.64 0.60 -1.25 -8.00 3.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.87 0.65 0.61 0.47 0.71 0.69%

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