[MUIIND] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -23.02%
YoY- 80.94%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 651,814 653,136 694,816 762,913 817,897 886,651 915,036 -20.18%
PBT 24,738 19,239 129,449 119,441 129,089 188,108 47,721 -35.39%
Tax -12,841 -16,688 -16,527 -20,305 -20,518 -23,705 -22,915 -31.95%
NP 11,897 2,551 112,922 99,136 108,571 164,403 24,806 -38.64%
-
NP to SH 6,284 -518 35,535 24,279 31,538 69,886 12,437 -36.48%
-
Tax Rate 51.91% 86.74% 12.77% 17.00% 15.89% 12.60% 48.02% -
Total Cost 639,917 650,585 581,894 663,777 709,326 722,248 890,230 -19.70%
-
Net Worth 778,301 784,649 728,690 703,367 555,956 0 728,119 4.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 778,301 784,649 728,690 703,367 555,956 0 728,119 4.53%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,203,552 2,183,613 2,105,000 24.66%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.83% 0.39% 16.25% 12.99% 13.27% 18.54% 2.71% -
ROE 0.81% -0.07% 4.88% 3.45% 5.67% 0.00% 1.71% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.23 22.16 24.02 26.21 37.12 40.60 43.47 -35.97%
EPS 0.21 -0.02 1.23 0.83 1.43 3.20 0.59 -49.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2654 0.2662 0.2519 0.2416 0.2523 0.00 0.3459 -16.14%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.18 20.22 21.51 23.62 25.33 27.45 28.33 -20.19%
EPS 0.19 -0.02 1.10 0.75 0.98 2.16 0.39 -38.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.243 0.2256 0.2178 0.1721 0.00 0.2255 4.51%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.205 0.185 0.185 0.185 0.20 0.23 0.22 -
P/RPS 0.92 0.83 0.77 0.71 0.54 0.57 0.51 48.02%
P/EPS 95.67 -1,052.71 15.06 22.18 13.97 7.19 37.24 87.25%
EY 1.05 -0.09 6.64 4.51 7.16 13.92 2.69 -46.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.73 0.77 0.79 0.00 0.64 13.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 28/08/13 31/05/13 28/02/13 28/11/12 28/08/12 -
Price 0.205 0.21 0.16 0.21 0.185 0.21 0.22 -
P/RPS 0.92 0.95 0.67 0.80 0.50 0.52 0.51 48.02%
P/EPS 95.67 -1,194.97 13.03 25.18 12.93 6.56 37.24 87.25%
EY 1.05 -0.08 7.68 3.97 7.74 15.24 2.69 -46.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.64 0.87 0.73 0.00 0.64 13.08%

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