[MUIIND] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -108.6%
YoY- -362.8%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 106,676 109,402 154,703 209,687 229,651 245,252 215,480 -11.05%
PBT -10,145 107 -3,908 5,740 9,644 7,345 -1,336 40.17%
Tax -3,278 -1,693 -3,867 -4,080 -5,171 -6,229 -740 28.13%
NP -13,423 -1,586 -7,775 1,660 4,473 1,116 -2,076 36.47%
-
NP to SH -14,400 -2,916 -9,025 -1,766 672 -1,009 -9,706 6.79%
-
Tax Rate - 1,582.24% - 71.08% 53.62% 84.81% - -
Total Cost 120,099 110,988 162,478 208,027 225,178 244,136 217,556 -9.42%
-
Net Worth 787,685 768,037 708,506 664,800 738,752 683,698 679,419 2.49%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 787,685 768,037 708,506 664,800 738,752 683,698 679,419 2.49%
NOSH 2,932,561 2,932,561 2,932,561 1,962,222 2,240,000 2,017,999 1,941,200 7.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -12.58% -1.45% -5.03% 0.79% 1.95% 0.46% -0.96% -
ROE -1.83% -0.38% -1.27% -0.27% 0.09% -0.15% -1.43% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.64 3.73 5.28 10.69 10.25 12.15 11.10 -16.95%
EPS -0.49 -0.10 -0.31 -0.09 0.03 -0.05 -0.50 -0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.2619 0.2416 0.3388 0.3298 0.3388 0.35 -4.31%
Adjusted Per Share Value based on latest NOSH - 1,962,222
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.30 3.39 4.79 6.49 7.11 7.59 6.67 -11.06%
EPS -0.45 -0.09 -0.28 -0.05 0.02 -0.03 -0.30 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2439 0.2378 0.2194 0.2058 0.2287 0.2117 0.2104 2.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.235 0.195 0.185 0.23 0.23 0.19 0.15 -
P/RPS 6.46 5.23 3.51 2.15 2.24 1.56 1.35 29.79%
P/EPS -47.86 -196.11 -60.11 -255.56 766.67 -380.00 -30.00 8.09%
EY -2.09 -0.51 -1.66 -0.39 0.13 -0.26 -3.33 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.77 0.68 0.70 0.56 0.43 12.45%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 29/05/14 31/05/13 29/05/12 27/05/11 26/05/10 29/05/09 -
Price 0.20 0.20 0.21 0.22 0.20 0.16 0.25 -
P/RPS 5.50 5.36 3.98 2.06 1.95 1.32 2.25 16.05%
P/EPS -40.73 -201.14 -68.24 -244.44 666.67 -320.00 -50.00 -3.35%
EY -2.46 -0.50 -1.47 -0.41 0.15 -0.31 -2.00 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.87 0.65 0.61 0.47 0.71 0.69%

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