[MUIIND] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 461.92%
YoY- 2907.79%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 694,816 762,913 817,897 886,651 915,036 907,952 927,916 -17.55%
PBT 129,449 119,441 129,089 188,108 47,721 50,284 54,188 78.79%
Tax -16,527 -20,305 -20,518 -23,705 -22,915 -23,547 -24,638 -23.38%
NP 112,922 99,136 108,571 164,403 24,806 26,737 29,550 144.62%
-
NP to SH 35,535 24,279 31,538 69,886 12,437 13,418 15,856 71.33%
-
Tax Rate 12.77% 17.00% 15.89% 12.60% 48.02% 46.83% 45.47% -
Total Cost 581,894 663,777 709,326 722,248 890,230 881,215 898,366 -25.15%
-
Net Worth 728,690 703,367 555,956 0 728,119 664,800 703,720 2.35%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 728,690 703,367 555,956 0 728,119 664,800 703,720 2.35%
NOSH 2,932,561 2,932,561 2,203,552 2,183,613 2,105,000 1,962,222 2,029,773 27.82%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.25% 12.99% 13.27% 18.54% 2.71% 2.94% 3.18% -
ROE 4.88% 3.45% 5.67% 0.00% 1.71% 2.02% 2.25% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.02 26.21 37.12 40.60 43.47 46.27 45.79 -34.98%
EPS 1.23 0.83 1.43 3.20 0.59 0.68 0.78 35.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.2416 0.2523 0.00 0.3459 0.3388 0.3473 -19.28%
Adjusted Per Share Value based on latest NOSH - 2,183,613
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.51 23.62 25.33 27.45 28.33 28.11 28.73 -17.56%
EPS 1.10 0.75 0.98 2.16 0.39 0.42 0.49 71.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2256 0.2178 0.1721 0.00 0.2255 0.2058 0.2179 2.34%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.185 0.185 0.20 0.23 0.22 0.23 0.23 -
P/RPS 0.77 0.71 0.54 0.57 0.51 0.50 0.50 33.39%
P/EPS 15.06 22.18 13.97 7.19 37.24 33.63 29.39 -35.99%
EY 6.64 4.51 7.16 13.92 2.69 2.97 3.40 56.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.79 0.00 0.64 0.68 0.66 6.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 28/02/13 28/11/12 28/08/12 29/05/12 28/02/12 -
Price 0.16 0.21 0.185 0.21 0.22 0.22 0.24 -
P/RPS 0.67 0.80 0.50 0.52 0.51 0.48 0.52 18.42%
P/EPS 13.03 25.18 12.93 6.56 37.24 32.17 30.67 -43.51%
EY 7.68 3.97 7.74 15.24 2.69 3.11 3.26 77.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.87 0.73 0.00 0.64 0.65 0.69 -4.89%

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