[MUIIND] YoY TTM 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- -15.38%
YoY- -64.16%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 477,941 606,513 762,913 907,952 911,776 937,783 939,575 -10.64%
PBT -7,878 28,753 119,441 50,284 75,290 36,302 -65,454 -29.72%
Tax -7,266 -10,667 -20,305 -23,547 -22,147 -10,397 -10,858 -6.47%
NP -15,144 18,086 99,136 26,737 53,143 25,905 -76,312 -23.61%
-
NP to SH -13,208 12,393 24,279 13,418 37,440 12,086 -69,647 -24.19%
-
Tax Rate - 37.10% 17.00% 46.83% 29.42% 28.64% - -
Total Cost 493,085 588,427 663,777 881,215 858,633 911,878 1,015,887 -11.34%
-
Net Worth 789,355 768,037 703,367 664,800 738,752 683,698 679,419 2.52%
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 789,355 768,037 703,367 664,800 738,752 683,698 679,419 2.52%
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 -3.17% 2.98% 12.99% 2.94% 5.83% 2.76% -8.12% -
ROE -1.67% 1.61% 3.45% 2.02% 5.07% 1.77% -10.25% -
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 16.26 20.68 26.21 46.27 40.70 46.47 48.40 -16.61%
EPS -0.45 0.42 0.83 0.68 1.67 0.60 -3.59 -29.24%
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 14.80 18.78 23.62 28.11 28.23 29.04 29.09 -10.64%
EPS -0.41 0.38 0.75 0.42 1.16 0.37 -2.16 -24.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2444 0.2378 0.2178 0.2058 0.2287 0.2117 0.2104 2.52%
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 1.44 0.94 0.71 0.50 0.57 0.41 0.31 29.15%
P/EPS -52.29 46.14 22.18 33.63 13.76 31.72 -4.18 52.33%
EY -1.91 2.17 4.51 2.97 7.27 3.15 -23.92 -34.36%
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 1.23 0.97 0.80 0.48 0.49 0.34 0.52 15.42%
P/EPS -44.50 47.33 25.18 32.17 11.97 26.72 -6.97 36.18%
EY -2.25 2.11 3.97 3.11 8.36 3.74 -14.35 -26.55%
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