[MUIIND] QoQ 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 820,208 846,678 860,754 838,748 932,925 908,377 886,514 -5.02%
PBT 131,146 201,598 23,886 22,960 54,188 23,038 36,820 132.33%
Tax -21,456 -18,929 -16,936 -16,320 -24,638 -20,173 -20,382 3.46%
NP 109,690 182,669 6,950 6,640 29,550 2,865 16,438 252.40%
-
NP to SH 32,616 65,816 -5,216 -7,064 15,856 -6,224 1,622 632.77%
-
Tax Rate 16.36% 9.39% 70.90% 71.08% 45.47% 87.56% 55.36% -
Total Cost 710,518 664,009 853,804 832,108 903,375 905,512 870,076 -12.57%
-
Net Worth 534,351 697,941 693,928 664,800 703,406 671,583 662,586 -13.30%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 534,351 697,941 693,928 664,800 703,406 671,583 662,586 -13.30%
NOSH 2,117,922 2,082,784 2,006,153 1,962,222 2,025,357 2,029,565 2,027,500 2.93%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.37% 21.57% 0.81% 0.79% 3.17% 0.32% 1.85% -
ROE 6.10% 9.43% -0.75% -1.06% 2.25% -0.93% 0.24% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.73 40.65 42.91 42.74 46.06 44.76 43.72 -7.72%
EPS 1.54 3.16 -0.26 -0.36 0.78 -0.31 0.08 611.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2523 0.3351 0.3459 0.3388 0.3473 0.3309 0.3268 -15.77%
Adjusted Per Share Value based on latest NOSH - 1,962,222
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.40 26.22 26.65 25.97 28.89 28.13 27.45 -5.02%
EPS 1.01 2.04 -0.16 -0.22 0.49 -0.19 0.05 634.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1655 0.2161 0.2149 0.2058 0.2178 0.2079 0.2052 -13.29%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.23 0.22 0.23 0.23 0.21 0.19 -
P/RPS 0.52 0.57 0.51 0.54 0.50 0.47 0.43 13.44%
P/EPS 12.99 7.28 -84.62 -63.89 29.38 -68.48 237.50 -85.46%
EY 7.70 13.74 -1.18 -1.57 3.40 -1.46 0.42 589.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.64 0.68 0.66 0.63 0.58 22.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 28/08/12 29/05/12 28/02/12 21/11/11 18/08/11 -
Price 0.185 0.21 0.22 0.22 0.24 0.22 0.16 -
P/RPS 0.48 0.52 0.51 0.51 0.52 0.49 0.37 18.85%
P/EPS 12.01 6.65 -84.62 -61.11 30.66 -71.74 200.00 -84.53%
EY 8.32 15.05 -1.18 -1.64 3.26 -1.39 0.50 546.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.63 0.64 0.65 0.69 0.66 0.49 30.28%

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