[MUIIND] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 26.16%
YoY- -421.58%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 428,260 461,032 614,592 860,754 886,514 897,844 853,594 -10.85%
PBT -18,700 13,882 24,606 23,886 36,820 25,674 -754 70.72%
Tax -9,900 -10,834 -8,954 -16,936 -20,382 -15,296 -7,628 4.43%
NP -28,600 3,048 15,652 6,950 16,438 10,378 -8,382 22.68%
-
NP to SH -32,714 -1,534 2,778 -5,216 1,622 1,076 -37,808 -2.38%
-
Tax Rate - 78.04% 36.39% 70.90% 55.36% 59.58% - -
Total Cost 456,860 457,984 598,940 853,804 870,076 887,466 861,976 -10.03%
-
Net Worth 794,430 761,879 738,712 693,928 662,586 595,745 689,703 2.38%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 794,430 761,879 738,712 693,928 662,586 595,745 689,703 2.38%
NOSH 2,932,561 2,932,561 2,932,561 2,006,153 2,027,500 1,793,333 1,948,865 7.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -6.68% 0.66% 2.55% 0.81% 1.85% 1.16% -0.98% -
ROE -4.12% -0.20% 0.38% -0.75% 0.24% 0.18% -5.48% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.60 15.72 20.96 42.91 43.72 50.07 43.80 -16.72%
EPS -1.12 -0.06 0.10 -0.26 0.08 0.06 -1.94 -8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.2598 0.2519 0.3459 0.3268 0.3322 0.3539 -4.35%
Adjusted Per Share Value based on latest NOSH - 2,105,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.26 14.28 19.03 26.65 27.45 27.80 26.43 -10.85%
EPS -1.01 -0.05 0.09 -0.16 0.05 0.03 -1.17 -2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.246 0.2359 0.2287 0.2149 0.2052 0.1845 0.2136 2.38%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.19 0.20 0.185 0.22 0.19 0.16 0.26 -
P/RPS 1.30 1.27 0.88 0.51 0.43 0.32 0.59 14.06%
P/EPS -17.03 -382.34 195.29 -84.62 237.50 266.67 -13.40 4.07%
EY -5.87 -0.26 0.51 -1.18 0.42 0.38 -7.46 -3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 0.73 0.64 0.58 0.48 0.73 -0.69%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 27/08/14 28/08/13 28/08/12 18/08/11 17/08/10 21/08/09 -
Price 0.175 0.285 0.16 0.22 0.16 0.17 0.24 -
P/RPS 1.20 1.81 0.76 0.51 0.37 0.34 0.55 13.87%
P/EPS -15.69 -544.84 168.90 -84.62 200.00 283.33 -12.37 4.04%
EY -6.37 -0.18 0.59 -1.18 0.50 0.35 -8.08 -3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.10 0.64 0.64 0.49 0.51 0.68 -0.74%

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