[MUIIND] YoY TTM 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- 46.36%
YoY- 185.72%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 474,998 464,281 575,034 694,816 915,036 921,712 930,136 -11.48%
PBT -8,651 -13,918 19,377 129,449 47,721 78,564 40,835 -
Tax -10,621 -5,214 -13,781 -16,527 -22,915 -25,748 -8,742 3.59%
NP -19,272 -19,132 5,596 112,922 24,806 52,816 32,093 -
-
NP to SH -25,725 -17,315 4,129 35,535 12,437 36,032 22,831 -
-
Tax Rate - - 71.12% 12.77% 48.02% 32.77% 21.41% -
Total Cost 494,270 483,413 569,438 581,894 890,230 868,896 898,043 -10.27%
-
Net Worth 847,803 757,359 761,879 728,690 728,119 454,251 642,391 5.16%
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 847,803 757,359 761,879 728,690 728,119 454,251 642,391 5.16%
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 -4.06% -4.12% 0.97% 16.25% 2.71% 5.73% 3.45% -
ROE -3.03% -2.29% 0.54% 4.88% 1.71% 7.93% 3.55% -
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 16.20 16.61 19.61 24.02 43.47 66.31 48.10 -17.93%
EPS -0.88 -0.62 0.14 1.23 0.59 2.59 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2891 0.2709 0.2598 0.2519 0.3459 0.3268 0.3322 -2.49%
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 14.71 14.38 17.81 21.51 28.33 28.54 28.80 -11.48%
EPS -0.80 -0.54 0.13 1.10 0.39 1.12 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2625 0.2345 0.2359 0.2256 0.2255 0.1407 0.1989 5.16%
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 1.14 1.14 1.02 0.77 0.51 0.29 0.33 25.24%
P/EPS -21.09 -30.68 142.05 15.06 37.24 7.33 13.55 -
EY -4.74 -3.26 0.70 6.64 2.69 13.64 7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.77 0.73 0.64 0.58 0.48 5.36%
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 1.11 1.05 1.45 0.67 0.51 0.24 0.35 23.31%
P/EPS -20.52 -28.26 202.42 13.03 37.24 6.17 14.40 -
EY -4.87 -3.54 0.49 7.68 2.69 16.20 6.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 1.10 0.64 0.64 0.49 0.51 3.61%

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