[MUIIND] QoQ Annualized Quarter 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
QoQ- -50.44%
YoY- 105.7%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 626,997 614,592 618,812 820,208 846,678 860,754 838,748 -17.61%
PBT 55,132 24,606 -15,632 131,146 201,598 23,886 22,960 79.22%
Tax -13,822 -8,954 -15,468 -21,456 -18,929 -16,936 -16,320 -10.47%
NP 41,309 15,652 -31,100 109,690 182,669 6,950 6,640 237.88%
-
NP to SH 23,074 2,778 -36,100 32,616 65,816 -5,216 -7,064 -
-
Tax Rate 25.07% 36.39% - 16.36% 9.39% 70.90% 71.08% -
Total Cost 585,688 598,940 649,912 710,518 664,009 853,804 832,108 -20.85%
-
Net Worth 780,647 738,712 708,506 534,351 697,941 693,928 664,800 11.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 780,647 738,712 708,506 534,351 697,941 693,928 664,800 11.29%
NOSH 2,932,561 2,932,561 2,932,561 2,117,922 2,082,784 2,006,153 1,962,222 30.68%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.59% 2.55% -5.03% 13.37% 21.57% 0.81% 0.79% -
ROE 2.96% 0.38% -5.10% 6.10% 9.43% -0.75% -1.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.38 20.96 21.10 38.73 40.65 42.91 42.74 -36.95%
EPS 0.79 0.10 -1.24 1.54 3.16 -0.26 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2662 0.2519 0.2416 0.2523 0.3351 0.3459 0.3388 -14.83%
Adjusted Per Share Value based on latest NOSH - 2,203,552
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.41 19.03 19.16 25.40 26.22 26.65 25.97 -17.62%
EPS 0.71 0.09 -1.12 1.01 2.04 -0.16 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2417 0.2287 0.2194 0.1655 0.2161 0.2149 0.2058 11.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.185 0.185 0.185 0.20 0.23 0.22 0.23 -
P/RPS 0.87 0.88 0.88 0.52 0.57 0.51 0.54 37.39%
P/EPS 23.51 195.29 -15.03 12.99 7.28 -84.62 -63.89 -
EY 4.25 0.51 -6.65 7.70 13.74 -1.18 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.77 0.79 0.69 0.64 0.68 0.97%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 31/05/13 28/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.21 0.16 0.21 0.185 0.21 0.22 0.22 -
P/RPS 0.98 0.76 1.00 0.48 0.52 0.51 0.51 54.50%
P/EPS 26.69 168.90 -17.06 12.01 6.65 -84.62 -61.11 -
EY 3.75 0.59 -5.86 8.32 15.05 -1.18 -1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.64 0.87 0.73 0.63 0.64 0.65 13.87%

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