[MUIIND] QoQ TTM Result on 30-Sep-2014

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014
Profit Trend
QoQ- -441.41%
YoY- -2621.43%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 464,281 477,941 480,667 531,836 575,034 606,513 651,814 -20.29%
PBT -13,918 -7,878 2,374 -9,408 19,377 28,753 24,738 -
Tax -5,214 -7,266 -5,681 -11,007 -13,781 -10,667 -12,841 -45.25%
NP -19,132 -15,144 -3,307 -20,415 5,596 18,086 11,897 -
-
NP to SH -17,315 -13,208 -1,724 -14,097 4,129 12,393 6,284 -
-
Tax Rate - - 239.30% - 71.12% 37.10% 51.91% -
Total Cost 483,413 493,085 483,974 552,251 569,438 588,427 639,917 -17.09%
-
Net Worth 757,359 789,355 803,872 765,984 761,879 768,037 778,301 -1.80%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 757,359 789,355 803,872 765,984 761,879 768,037 778,301 -1.80%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -4.12% -3.17% -0.69% -3.84% 0.97% 2.98% 1.83% -
ROE -2.29% -1.67% -0.21% -1.84% 0.54% 1.61% 0.81% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.61 16.26 16.10 18.14 19.61 20.68 22.23 -17.70%
EPS -0.62 -0.45 -0.06 -0.48 0.14 0.42 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.2686 0.2692 0.2612 0.2598 0.2619 0.2654 1.38%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.38 14.80 14.88 16.47 17.81 18.78 20.18 -20.26%
EPS -0.54 -0.41 -0.05 -0.44 0.13 0.38 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2345 0.2444 0.2489 0.2372 0.2359 0.2378 0.241 -1.81%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.19 0.235 0.30 0.325 0.20 0.195 0.205 -
P/RPS 1.14 1.44 1.86 1.79 1.02 0.94 0.92 15.41%
P/EPS -30.68 -52.29 -519.63 -67.61 142.05 46.14 95.67 -
EY -3.26 -1.91 -0.19 -1.48 0.70 2.17 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.87 1.11 1.24 0.77 0.74 0.77 -6.17%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 24/02/15 25/11/14 27/08/14 29/05/14 25/02/14 -
Price 0.175 0.20 0.25 0.23 0.285 0.20 0.205 -
P/RPS 1.05 1.23 1.55 1.27 1.45 0.97 0.92 9.23%
P/EPS -28.26 -44.50 -433.03 -47.85 202.42 47.33 95.67 -
EY -3.54 -2.25 -0.23 -2.09 0.49 2.11 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.93 0.88 1.10 0.76 0.77 -10.70%

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