[MUIIND] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -47.68%
YoY- -421.58%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 214,130 230,516 307,296 430,377 443,257 448,922 426,797 -10.85%
PBT -9,350 6,941 12,303 11,943 18,410 12,837 -377 70.72%
Tax -4,950 -5,417 -4,477 -8,468 -10,191 -7,648 -3,814 4.43%
NP -14,300 1,524 7,826 3,475 8,219 5,189 -4,191 22.68%
-
NP to SH -16,357 -767 1,389 -2,608 811 538 -18,904 -2.38%
-
Tax Rate - 78.04% 36.39% 70.90% 55.36% 59.58% - -
Total Cost 228,430 228,992 299,470 426,902 435,038 443,733 430,988 -10.03%
-
Net Worth 794,430 761,879 738,712 693,928 662,586 595,745 689,703 2.38%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 794,430 761,879 738,712 693,928 662,586 595,745 689,703 2.38%
NOSH 2,932,561 2,932,561 2,932,561 2,006,153 2,027,500 1,793,333 1,948,865 7.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -6.68% 0.66% 2.55% 0.81% 1.85% 1.16% -0.98% -
ROE -2.06% -0.10% 0.19% -0.38% 0.12% 0.09% -2.74% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.30 7.86 10.48 21.45 21.86 25.03 21.90 -16.72%
EPS -0.56 -0.03 0.05 -0.13 0.04 0.03 -0.97 -8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.2598 0.2519 0.3459 0.3268 0.3322 0.3539 -4.35%
Adjusted Per Share Value based on latest NOSH - 2,105,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.64 7.15 9.53 13.34 13.74 13.92 13.23 -10.84%
EPS -0.51 -0.02 0.04 -0.08 0.03 0.02 -0.59 -2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2463 0.2362 0.229 0.2151 0.2054 0.1847 0.2138 2.38%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.19 0.20 0.185 0.22 0.19 0.16 0.26 -
P/RPS 2.60 2.54 1.77 1.03 0.87 0.64 1.19 13.90%
P/EPS -34.06 -764.68 390.59 -169.23 475.00 533.33 -26.80 4.07%
EY -2.94 -0.13 0.26 -0.59 0.21 0.19 -3.73 -3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 0.73 0.64 0.58 0.48 0.73 -0.69%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 27/08/14 28/08/13 28/08/12 18/08/11 17/08/10 21/08/09 -
Price 0.175 0.285 0.16 0.22 0.16 0.17 0.24 -
P/RPS 2.40 3.63 1.53 1.03 0.73 0.68 1.10 13.87%
P/EPS -31.37 -1,089.67 337.80 -169.23 400.00 566.67 -24.74 4.03%
EY -3.19 -0.09 0.30 -0.59 0.25 0.18 -4.04 -3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.10 0.64 0.64 0.49 0.51 0.68 -0.74%

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