[MUIIND] QoQ Cumulative 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- -33.92%
YoY- 105.7%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 470,248 307,296 154,703 820,208 635,009 430,377 209,687 71.24%
PBT 41,349 12,303 -3,908 131,146 151,199 11,943 5,740 272.54%
Tax -10,367 -4,477 -3,867 -21,456 -14,197 -8,468 -4,080 86.10%
NP 30,982 7,826 -7,775 109,690 137,002 3,475 1,660 602.36%
-
NP to SH 17,306 1,389 -9,025 32,616 49,362 -2,608 -1,766 -
-
Tax Rate 25.07% 36.39% - 16.36% 9.39% 70.90% 71.08% -
Total Cost 439,266 299,470 162,478 710,518 498,007 426,902 208,027 64.51%
-
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 2.22% 0.19% -1.27% 6.10% 7.07% -0.38% -0.27% -
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 16.04 10.48 5.28 38.73 30.49 21.45 10.69 31.03%
EPS 0.59 0.05 -0.31 1.54 2.37 -0.13 -0.09 -
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 14.56 9.52 4.79 25.40 19.66 13.33 6.49 71.28%
EPS 0.54 0.04 -0.28 1.01 1.53 -0.08 -0.05 -
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 1.15 1.77 3.51 0.52 0.75 1.03 2.15 -34.08%
P/EPS 31.35 390.59 -60.11 12.99 9.70 -169.23 -255.56 -
EY 3.19 0.26 -1.66 7.70 10.30 -0.59 -0.39 -
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 1.31 1.53 3.98 0.48 0.69 1.03 2.06 -26.02%
P/EPS 35.59 337.80 -68.24 12.01 8.86 -169.23 -244.44 -
EY 2.81 0.30 -1.47 8.32 11.29 -0.59 -0.41 -
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