[MUIIND] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 215.39%
YoY- 1336.82%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 142,903 107,454 121,114 152,593 220,690 213,606 203,670 -6.23%
PBT 12,787 795 6,835 16,211 6,203 8,766 5,492 16.58%
Tax -1,391 -1,672 -3,724 -610 -4,388 -5,020 -1,419 -0.36%
NP 11,396 -877 3,111 15,601 1,815 3,746 4,073 20.54%
-
NP to SH 9,685 -1,957 2,150 10,414 -842 139 1,547 39.52%
-
Tax Rate 10.88% 210.31% 54.48% 3.76% 70.74% 57.27% 25.84% -
Total Cost 131,507 108,331 118,003 136,992 218,875 209,860 199,597 -7.29%
-
Net Worth 0 794,430 761,879 738,712 728,119 454,251 642,391 -
Dividend
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 0 794,430 761,879 738,712 728,119 454,251 642,391 -
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,105,000 1,390,000 1,933,750 7.85%
Ratio Analysis
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.97% -0.82% 2.57% 10.22% 0.82% 1.75% 2.00% -
ROE 0.00% -0.25% 0.28% 1.41% -0.12% 0.03% 0.24% -
Per Share
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.87 3.66 4.13 5.20 10.48 15.37 10.53 -13.06%
EPS 0.33 -0.07 0.07 0.36 -0.04 0.01 0.08 29.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2709 0.2598 0.2519 0.3459 0.3268 0.3322 -
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.42 3.33 3.75 4.72 6.83 6.61 6.31 -6.26%
EPS 0.30 -0.06 0.07 0.32 -0.03 0.00 0.05 38.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.246 0.2359 0.2287 0.2255 0.1407 0.1989 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/12/15 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.185 0.19 0.20 0.185 0.22 0.19 0.16 -
P/RPS 3.80 5.19 4.84 3.56 2.10 1.24 1.52 18.10%
P/EPS 56.02 -284.71 272.80 52.10 -550.00 1,900.00 200.00 -20.63%
EY 1.79 -0.35 0.37 1.92 -0.18 0.05 0.50 26.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.70 0.77 0.73 0.64 0.58 0.48 -
Price Multiplier on Announcement Date
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/02/16 20/08/15 27/08/14 28/08/13 28/08/12 18/08/11 17/08/10 -
Price 0.18 0.175 0.285 0.16 0.22 0.16 0.17 -
P/RPS 3.69 4.78 6.90 3.07 2.10 1.04 1.61 16.25%
P/EPS 54.50 -262.24 388.73 45.06 -550.00 1,600.00 212.50 -21.89%
EY 1.83 -0.38 0.26 2.22 -0.18 0.06 0.47 27.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.65 1.10 0.64 0.64 0.49 0.51 -

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