[MUIIND] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 73.54%
YoY- 67.69%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 167,075 119,754 121,114 109,402 181,566 162,952 152,593 6.21%
PBT -10,125 261 6,835 107 -16,611 29,046 16,211 -
Tax 2,651 -3,116 -3,724 -1,693 -2,474 -5,890 -610 -
NP -7,474 -2,855 3,111 -1,586 -19,085 23,156 15,601 -
-
NP to SH -3,882 -2,309 2,150 -2,916 -11,022 15,917 10,414 -
-
Tax Rate - 1,193.87% 54.48% 1,582.24% - 20.28% 3.76% -
Total Cost 174,549 122,609 118,003 110,988 200,651 139,796 136,992 17.47%
-
Net Worth 789,445 765,984 761,879 768,037 778,301 780,647 738,712 4.51%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 789,445 765,984 761,879 768,037 778,301 780,647 738,712 4.51%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.47% -2.38% 2.57% -1.45% -10.51% 14.21% 10.22% -
ROE -0.49% -0.30% 0.28% -0.38% -1.42% 2.04% 1.41% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.70 4.08 4.13 3.73 6.19 5.56 5.20 6.29%
EPS -0.13 -0.08 0.07 -0.10 -0.38 0.54 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2692 0.2612 0.2598 0.2619 0.2654 0.2662 0.2519 4.51%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.17 3.71 3.75 3.39 5.62 5.05 4.72 6.24%
EPS -0.12 -0.07 0.07 -0.09 -0.34 0.49 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2444 0.2372 0.2359 0.2378 0.241 0.2417 0.2287 4.51%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.30 0.325 0.20 0.195 0.205 0.185 0.185 -
P/RPS 5.27 7.96 4.84 5.23 3.31 3.33 3.56 29.79%
P/EPS -226.63 -412.77 272.80 -196.11 -54.54 34.08 52.10 -
EY -0.44 -0.24 0.37 -0.51 -1.83 2.93 1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.24 0.77 0.74 0.77 0.69 0.73 32.13%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 25/11/14 27/08/14 29/05/14 25/02/14 25/11/13 28/08/13 -
Price 0.25 0.23 0.285 0.20 0.205 0.21 0.16 -
P/RPS 4.39 5.63 6.90 5.36 3.31 3.78 3.07 26.84%
P/EPS -188.86 -292.11 388.73 -201.14 -54.54 38.69 45.06 -
EY -0.53 -0.34 0.26 -0.50 -1.83 2.58 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 1.10 0.76 0.77 0.79 0.64 28.20%

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