[MUIIND] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -15.38%
YoY- -64.16%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 817,897 886,651 915,036 907,952 927,916 916,281 921,712 -7.62%
PBT 129,089 188,108 47,721 50,284 54,188 29,307 78,564 39.03%
Tax -20,518 -23,705 -22,915 -23,547 -24,638 -21,532 -25,748 -13.98%
NP 108,571 164,403 24,806 26,737 29,550 7,775 52,816 61.31%
-
NP to SH 31,538 69,886 12,437 13,418 15,856 -2,489 36,032 -8.46%
-
Tax Rate 15.89% 12.60% 48.02% 46.83% 45.47% 73.47% 32.77% -
Total Cost 709,326 722,248 890,230 881,215 898,366 908,506 868,896 -12.59%
-
Net Worth 555,956 0 728,119 664,800 703,720 671,481 454,251 14.34%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 555,956 0 728,119 664,800 703,720 671,481 454,251 14.34%
NOSH 2,203,552 2,183,613 2,105,000 1,962,222 2,029,773 2,029,259 1,390,000 35.76%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.27% 18.54% 2.71% 2.94% 3.18% 0.85% 5.73% -
ROE 5.67% 0.00% 1.71% 2.02% 2.25% -0.37% 7.93% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.12 40.60 43.47 46.27 45.79 45.15 66.31 -31.95%
EPS 1.43 3.20 0.59 0.68 0.78 -0.12 2.59 -32.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2523 0.00 0.3459 0.3388 0.3473 0.3309 0.3268 -15.77%
Adjusted Per Share Value based on latest NOSH - 1,962,222
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.35 27.49 28.37 28.15 28.77 28.40 28.57 -7.62%
EPS 0.98 2.17 0.39 0.42 0.49 -0.08 1.12 -8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.00 0.2257 0.2061 0.2182 0.2082 0.1408 14.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.23 0.22 0.23 0.23 0.21 0.19 -
P/RPS 0.54 0.57 0.51 0.50 0.50 0.47 0.29 51.07%
P/EPS 13.97 7.19 37.24 33.63 29.39 -171.21 7.33 53.41%
EY 7.16 13.92 2.69 2.97 3.40 -0.58 13.64 -34.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 0.64 0.68 0.66 0.63 0.58 22.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 28/08/12 29/05/12 28/02/12 21/11/11 18/08/11 -
Price 0.185 0.21 0.22 0.22 0.24 0.22 0.16 -
P/RPS 0.50 0.52 0.51 0.48 0.52 0.49 0.24 62.75%
P/EPS 12.93 6.56 37.24 32.17 30.67 -179.36 6.17 63.39%
EY 7.74 15.24 2.69 3.11 3.26 -0.56 16.20 -38.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.64 0.65 0.69 0.66 0.49 30.28%

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