[MUIIND] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -66.68%
YoY- -88.38%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 477,941 480,667 531,836 575,034 606,513 651,814 653,136 -18.81%
PBT -7,878 2,374 -9,408 19,377 28,753 24,738 19,239 -
Tax -7,266 -5,681 -11,007 -13,781 -10,667 -12,841 -16,688 -42.58%
NP -15,144 -3,307 -20,415 5,596 18,086 11,897 2,551 -
-
NP to SH -13,208 -1,724 -14,097 4,129 12,393 6,284 -518 768.01%
-
Tax Rate - 239.30% - 71.12% 37.10% 51.91% 86.74% -
Total Cost 493,085 483,974 552,251 569,438 588,427 639,917 650,585 -16.88%
-
Net Worth 789,355 803,872 765,984 761,879 768,037 778,301 784,649 0.39%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 789,355 803,872 765,984 761,879 768,037 778,301 784,649 0.39%
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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -3.17% -0.69% -3.84% 0.97% 2.98% 1.83% 0.39% -
ROE -1.67% -0.21% -1.84% 0.54% 1.61% 0.81% -0.07% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.26 16.10 18.14 19.61 20.68 22.23 22.16 -18.66%
EPS -0.45 -0.06 -0.48 0.14 0.42 0.21 -0.02 698.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.2692 0.2612 0.2598 0.2619 0.2654 0.2662 0.60%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.80 14.88 16.47 17.81 18.78 20.18 20.22 -18.79%
EPS -0.41 -0.05 -0.44 0.13 0.38 0.19 -0.02 650.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2444 0.2489 0.2372 0.2359 0.2378 0.241 0.243 0.38%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.235 0.30 0.325 0.20 0.195 0.205 0.185 -
P/RPS 1.44 1.86 1.79 1.02 0.94 0.92 0.83 44.43%
P/EPS -52.29 -519.63 -67.61 142.05 46.14 95.67 -1,052.71 -86.51%
EY -1.91 -0.19 -1.48 0.70 2.17 1.05 -0.09 667.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.11 1.24 0.77 0.74 0.77 0.69 16.72%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 24/02/15 25/11/14 27/08/14 29/05/14 25/02/14 25/11/13 -
Price 0.20 0.25 0.23 0.285 0.20 0.205 0.21 -
P/RPS 1.23 1.55 1.27 1.45 0.97 0.92 0.95 18.81%
P/EPS -44.50 -433.03 -47.85 202.42 47.33 95.67 -1,194.97 -88.87%
EY -2.25 -0.23 -2.09 0.49 2.11 1.05 -0.08 826.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.93 0.88 1.10 0.76 0.77 0.79 -4.26%

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