[MUIIND] QoQ 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- -108.6%
YoY- -362.8%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
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 185,199 204,632 220,690 209,687 251,642 233,017 213,606 -9.03%
PBT -20,053 139,256 6,203 5,740 36,909 -1,131 8,766 -
Tax -7,259 -5,729 -4,388 -4,080 -9,508 -4,939 -5,020 27.73%
NP -27,312 133,527 1,815 1,660 27,401 -6,070 3,746 -
-
NP to SH -16,747 51,970 -842 -1,766 20,524 -5,479 139 -
-
Tax Rate - 4.11% 70.74% 71.08% 25.76% - 57.27% -
Total Cost 212,511 71,105 218,875 208,027 224,241 239,087 209,860 0.83%
-
Net Worth 555,956 731,728 728,119 664,800 703,720 671,481 454,251 14.34%
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 555,956 731,728 728,119 664,800 703,720 671,481 454,251 14.34%
NOSH 2,203,552 2,183,613 2,105,000 1,962,222 2,026,261 2,029,259 1,390,000 35.76%
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 -14.75% 65.25% 0.82% 0.79% 10.89% -2.60% 1.75% -
ROE -3.01% 7.10% -0.12% -0.27% 2.92% -0.82% 0.03% -
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 8.40 9.37 10.48 10.69 12.42 11.48 15.37 -33.03%
EPS -0.76 2.38 -0.04 -0.09 1.01 -0.27 0.01 -
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 5.74 6.34 6.84 6.50 7.80 7.22 6.62 -9.03%
EPS -0.52 1.61 -0.03 -0.05 0.64 -0.17 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.2268 0.2257 0.2061 0.2182 0.2082 0.1408 14.33%
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 2.38 2.45 2.10 2.15 1.85 1.83 1.24 54.13%
P/EPS -26.32 9.66 -550.00 -255.56 22.71 -77.78 1,900.00 -
EY -3.80 10.35 -0.18 -0.39 4.40 -1.29 0.05 -
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 2.20 2.24 2.10 2.06 1.93 1.92 1.04 64.41%
P/EPS -24.34 8.82 -550.00 -244.44 23.69 -81.48 1,600.00 -
EY -4.11 11.33 -0.18 -0.41 4.22 -1.23 0.06 -
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