[MUIIND] QoQ Cumulative 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- -111.14%
YoY- -362.8%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 820,208 635,009 430,377 209,687 932,925 681,283 443,257 50.44%
PBT 131,146 151,199 11,943 5,740 54,188 17,279 18,410 268.03%
Tax -21,456 -14,197 -8,468 -4,080 -24,638 -15,130 -10,191 63.89%
NP 109,690 137,002 3,475 1,660 29,550 2,149 8,219 458.24%
-
NP to SH 32,616 49,362 -2,608 -1,766 15,856 -4,668 811 1060.76%
-
Tax Rate 16.36% 9.39% 70.90% 71.08% 45.47% 87.56% 55.36% -
Total Cost 710,518 498,007 426,902 208,027 903,375 679,134 435,038 38.47%
-
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% 7.07% -0.38% -0.27% 2.25% -0.70% 0.12% -
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 30.49 21.45 10.69 46.06 33.57 21.86 46.16%
EPS 1.54 2.37 -0.13 -0.09 0.78 -0.23 0.04 1027.63%
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 19.66 13.33 6.49 28.89 21.10 13.73 50.41%
EPS 1.01 1.53 -0.08 -0.05 0.49 -0.14 0.03 931.58%
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 0.75 1.03 2.15 0.50 0.63 0.87 -28.93%
P/EPS 12.99 9.70 -169.23 -255.56 29.38 -91.30 475.00 -90.82%
EY 7.70 10.30 -0.59 -0.39 3.40 -1.10 0.21 991.71%
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 0.69 1.03 2.06 0.52 0.66 0.73 -24.28%
P/EPS 12.01 8.86 -169.23 -244.44 30.66 -95.65 400.00 -90.23%
EY 8.32 11.29 -0.59 -0.41 3.26 -1.05 0.25 923.70%
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