[MUIIND] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 46.11%
YoY- -411.04%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 181,566 162,952 152,593 154,703 185,199 204,632 220,690 -12.16%
PBT -16,611 29,046 16,211 -3,908 -20,053 139,256 6,203 -
Tax -2,474 -5,890 -610 -3,867 -7,259 -5,729 -4,388 -31.68%
NP -19,085 23,156 15,601 -7,775 -27,312 133,527 1,815 -
-
NP to SH -11,022 15,917 10,414 -9,025 -16,747 51,970 -842 452.83%
-
Tax Rate - 20.28% 3.76% - - 4.11% 70.74% -
Total Cost 200,651 139,796 136,992 162,478 212,511 71,105 218,875 -5.61%
-
Net Worth 778,301 780,647 738,712 708,506 555,956 731,728 728,119 4.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 778,301 780,647 738,712 708,506 555,956 731,728 728,119 4.53%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,203,552 2,183,613 2,105,000 24.66%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -10.51% 14.21% 10.22% -5.03% -14.75% 65.25% 0.82% -
ROE -1.42% 2.04% 1.41% -1.27% -3.01% 7.10% -0.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.19 5.56 5.20 5.28 8.40 9.37 10.48 -29.53%
EPS -0.38 0.54 0.36 -0.31 -0.76 2.38 -0.04 346.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2654 0.2662 0.2519 0.2416 0.2523 0.3351 0.3459 -16.14%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.62 5.05 4.72 4.79 5.73 6.34 6.83 -12.15%
EPS -0.34 0.49 0.32 -0.28 -0.52 1.61 -0.03 402.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.2417 0.2287 0.2194 0.1721 0.2266 0.2255 4.51%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.205 0.185 0.185 0.185 0.20 0.23 0.22 -
P/RPS 3.31 3.33 3.56 3.51 2.38 2.45 2.10 35.32%
P/EPS -54.54 34.08 52.10 -60.11 -26.32 9.66 -550.00 -78.48%
EY -1.83 2.93 1.92 -1.66 -3.80 10.35 -0.18 367.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.73 0.77 0.79 0.69 0.64 13.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 28/08/13 31/05/13 28/02/13 28/11/12 28/08/12 -
Price 0.205 0.21 0.16 0.21 0.185 0.21 0.22 -
P/RPS 3.31 3.78 3.07 3.98 2.20 2.24 2.10 35.32%
P/EPS -54.54 38.69 45.06 -68.24 -24.34 8.82 -550.00 -78.48%
EY -1.83 2.58 2.22 -1.47 -4.11 11.33 -0.18 367.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.64 0.87 0.73 0.63 0.64 13.08%

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