[MUIIND] QoQ 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- -132.22%
YoY- -181.6%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
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 162,952 152,593 154,703 185,199 204,632 220,690 209,687 -15.46%
PBT 29,046 16,211 -3,908 -20,053 139,256 6,203 5,740 194.45%
Tax -5,890 -610 -3,867 -7,259 -5,729 -4,388 -4,080 27.70%
NP 23,156 15,601 -7,775 -27,312 133,527 1,815 1,660 478.54%
-
NP to SH 15,917 10,414 -9,025 -16,747 51,970 -842 -1,766 -
-
Tax Rate 20.28% 3.76% - - 4.11% 70.74% 71.08% -
Total Cost 139,796 136,992 162,478 212,511 71,105 218,875 208,027 -23.26%
-
Net Worth 780,647 738,712 708,506 555,956 731,728 728,119 664,800 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 780,647 738,712 708,506 555,956 731,728 728,119 664,800 11.29%
NOSH 2,932,561 2,932,561 2,932,561 2,203,552 2,183,613 2,105,000 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 14.21% 10.22% -5.03% -14.75% 65.25% 0.82% 0.79% -
ROE 2.04% 1.41% -1.27% -3.01% 7.10% -0.12% -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 5.56 5.20 5.28 8.40 9.37 10.48 10.69 -35.30%
EPS 0.54 0.36 -0.31 -0.76 2.38 -0.04 -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 5.05 4.72 4.79 5.73 6.34 6.83 6.49 -15.38%
EPS 0.49 0.32 -0.28 -0.52 1.61 -0.03 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2417 0.2287 0.2194 0.1721 0.2266 0.2255 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 3.33 3.56 3.51 2.38 2.45 2.10 2.15 33.83%
P/EPS 34.08 52.10 -60.11 -26.32 9.66 -550.00 -255.56 -
EY 2.93 1.92 -1.66 -3.80 10.35 -0.18 -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 3.78 3.07 3.98 2.20 2.24 2.10 2.06 49.82%
P/EPS 38.69 45.06 -68.24 -24.34 8.82 -550.00 -244.44 -
EY 2.58 2.22 -1.47 -4.11 11.33 -0.18 -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