[MUIIND] YoY Annualized Quarter 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- 1361.81%
YoY- 1157.46%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 409,812 411,945 626,997 846,678 908,377 916,493 895,853 -8.78%
PBT -23,600 -47,777 55,132 201,598 23,038 81,284 16,588 -
Tax -7,049 -9,613 -13,822 -18,929 -20,173 -22,404 -12,056 -6.11%
NP -30,649 -57,390 41,309 182,669 2,865 58,880 4,532 -
-
NP to SH -33,985 -62,524 23,074 65,816 -6,224 44,773 -19,196 6.94%
-
Tax Rate - - 25.07% 9.39% 87.56% 27.56% 72.68% -
Total Cost 440,461 469,335 585,688 664,009 905,512 857,613 891,321 -7.95%
-
Net Worth 542,523 729,034 780,647 697,941 671,583 698,706 682,106 -2.65%
Dividend
31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 542,523 729,034 780,647 697,941 671,583 698,706 682,106 -2.65%
NOSH 2,932,561 2,932,561 2,932,561 2,082,784 2,029,565 2,022,891 1,945,540 4.94%
Ratio Analysis
31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -7.48% -13.93% 6.59% 21.57% 0.32% 6.42% 0.51% -
ROE -6.26% -8.58% 2.96% 9.43% -0.93% 6.41% -2.81% -
Per Share
31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.97 14.05 21.38 40.65 44.76 45.31 46.05 -13.08%
EPS -1.16 -2.13 0.79 3.16 -0.31 2.21 -0.99 1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.2486 0.2662 0.3351 0.3309 0.3454 0.3506 -7.24%
Adjusted Per Share Value based on latest NOSH - 2,183,613
31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.69 12.76 19.41 26.22 28.13 28.38 27.74 -8.78%
EPS -1.05 -1.94 0.71 2.04 -0.19 1.39 -0.59 7.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.168 0.2257 0.2417 0.2161 0.2079 0.2163 0.2112 -2.65%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/03/18 31/03/17 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.17 0.165 0.185 0.23 0.21 0.17 0.24 -
P/RPS 1.22 1.17 0.87 0.57 0.47 0.38 0.52 10.54%
P/EPS -14.67 -7.74 23.51 7.28 -68.48 7.68 -24.32 -5.77%
EY -6.82 -12.92 4.25 13.74 -1.46 13.02 -4.11 6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.66 0.69 0.69 0.63 0.49 0.68 3.61%
Price Multiplier on Announcement Date
31/03/18 31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/05/18 30/05/17 25/11/13 28/11/12 21/11/11 29/11/10 24/11/09 -
Price 0.18 0.185 0.21 0.21 0.22 0.19 0.23 -
P/RPS 1.29 1.32 0.98 0.52 0.49 0.42 0.50 11.78%
P/EPS -15.53 -8.68 26.69 6.65 -71.74 8.58 -23.31 -4.66%
EY -6.44 -11.52 3.75 15.05 -1.39 11.65 -4.29 4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.74 0.79 0.63 0.66 0.55 0.66 4.63%

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