[MUIIND] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -132.22%
YoY- -181.6%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 98,456 167,075 181,566 185,199 251,642 240,007 236,121 -12.58%
PBT -99,713 -10,125 -16,611 -20,053 36,909 12,028 15,180 -
Tax 1,669 2,651 -2,474 -7,259 -9,508 -6,402 4,134 -13.02%
NP -98,044 -7,474 -19,085 -27,312 27,401 5,626 19,314 -
-
NP to SH -104,756 -3,882 -11,022 -16,747 20,524 2,179 17,786 -
-
Tax Rate - - - - 25.76% 53.23% -27.23% -
Total Cost 196,500 174,549 200,651 212,511 224,241 234,381 216,807 -1.50%
-
Net Worth 710,852 789,445 778,301 555,956 703,720 661,850 686,611 0.53%
Dividend
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 710,852 789,445 778,301 555,956 703,720 661,850 686,611 0.53%
NOSH 2,932,561 2,932,561 2,932,561 2,203,552 2,026,261 2,004,999 1,947,282 6.50%
Ratio Analysis
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -99.58% -4.47% -10.51% -14.75% 10.89% 2.34% 8.18% -
ROE -14.74% -0.49% -1.42% -3.01% 2.92% 0.33% 2.59% -
Per Share
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.36 5.70 6.19 8.40 12.42 11.97 12.13 -17.91%
EPS -3.57 -0.13 -0.38 -0.76 1.01 0.11 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2424 0.2692 0.2654 0.2523 0.3473 0.3301 0.3526 -5.60%
Adjusted Per Share Value based on latest NOSH - 2,203,552
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.05 5.17 5.62 5.73 7.79 7.43 7.31 -12.58%
EPS -3.24 -0.12 -0.34 -0.52 0.64 0.07 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.2444 0.241 0.1721 0.2179 0.2049 0.2126 0.53%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.165 0.30 0.205 0.20 0.23 0.20 0.21 -
P/RPS 4.91 5.27 3.31 2.38 1.85 1.67 1.73 17.40%
P/EPS -4.62 -226.63 -54.54 -26.32 22.71 184.03 22.99 -
EY -21.65 -0.44 -1.83 -3.80 4.40 0.54 4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.11 0.77 0.79 0.66 0.61 0.60 1.94%
Price Multiplier on Announcement Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/08/16 24/02/15 25/02/14 28/02/13 28/02/12 28/02/11 24/02/10 -
Price 0.16 0.25 0.205 0.185 0.24 0.22 0.19 -
P/RPS 4.77 4.39 3.31 2.20 1.93 1.84 1.57 18.64%
P/EPS -4.48 -188.86 -54.54 -24.34 23.69 202.43 20.80 -
EY -22.33 -0.53 -1.83 -4.11 4.22 0.49 4.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.93 0.77 0.73 0.69 0.67 0.54 3.13%

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