[MUIIND] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 107.7%
YoY- 153.26%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 437,608 663,374 626,997 614,592 618,812 820,208 846,678 -35.62%
PBT 428 24,738 55,132 24,606 -15,632 131,146 201,598 -98.35%
Tax -6,772 -12,841 -13,822 -8,954 -15,468 -21,456 -18,929 -49.63%
NP -6,344 11,897 41,309 15,652 -31,100 109,690 182,669 -
-
NP to SH -11,664 6,284 23,074 2,778 -36,100 32,616 65,816 -
-
Tax Rate 1,582.24% 51.91% 25.07% 36.39% - 16.36% 9.39% -
Total Cost 443,952 651,477 585,688 598,940 649,912 710,518 664,009 -23.55%
-
Net Worth 768,037 778,301 780,647 738,712 708,506 534,351 697,941 6.59%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 768,037 778,301 780,647 738,712 708,506 534,351 697,941 6.59%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,117,922 2,082,784 25.64%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -1.45% 1.79% 6.59% 2.55% -5.03% 13.37% 21.57% -
ROE -1.52% 0.81% 2.96% 0.38% -5.10% 6.10% 9.43% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.92 22.62 21.38 20.96 21.10 38.73 40.65 -48.76%
EPS -0.40 0.21 0.79 0.10 -1.24 1.54 3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2619 0.2654 0.2662 0.2519 0.2416 0.2523 0.3351 -15.16%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.55 20.54 19.41 19.03 19.16 25.40 26.22 -35.62%
EPS -0.36 0.19 0.71 0.09 -1.12 1.01 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2378 0.241 0.2417 0.2287 0.2194 0.1655 0.2161 6.59%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.195 0.205 0.185 0.185 0.185 0.20 0.23 -
P/RPS 1.31 0.91 0.87 0.88 0.88 0.52 0.57 74.24%
P/EPS -49.03 95.67 23.51 195.29 -15.03 12.99 7.28 -
EY -2.04 1.05 4.25 0.51 -6.65 7.70 13.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.69 0.73 0.77 0.79 0.69 4.77%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 25/11/13 28/08/13 31/05/13 28/02/13 28/11/12 -
Price 0.20 0.205 0.21 0.16 0.21 0.185 0.21 -
P/RPS 1.34 0.91 0.98 0.76 1.00 0.48 0.52 88.06%
P/EPS -50.28 95.67 26.69 168.90 -17.06 12.01 6.65 -
EY -1.99 1.05 3.75 0.59 -5.86 8.32 15.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.79 0.64 0.87 0.73 0.63 13.33%

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