[MUIIND] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -66.68%
YoY- -88.38%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 420,083 474,998 464,281 575,034 694,816 915,036 921,712 -13.29%
PBT -126,559 -8,651 -13,918 19,377 129,449 47,721 78,564 -
Tax -6,208 -10,621 -5,214 -13,781 -16,527 -22,915 -25,748 -22.75%
NP -132,767 -19,272 -19,132 5,596 112,922 24,806 52,816 -
-
NP to SH -141,470 -25,725 -17,315 4,129 35,535 12,437 36,032 -
-
Tax Rate - - - 71.12% 12.77% 48.02% 32.77% -
Total Cost 552,850 494,270 483,413 569,438 581,894 890,230 868,896 -7.87%
-
Net Worth 751,322 847,803 757,359 761,879 728,690 728,119 454,251 9.56%
Dividend
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 751,322 847,803 757,359 761,879 728,690 728,119 454,251 9.56%
NOSH 2,932,561 2,932,561 2,932,561 2,932,561 2,932,561 2,105,000 1,390,000 14.51%
Ratio Analysis
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -31.60% -4.06% -4.12% 0.97% 16.25% 2.71% 5.73% -
ROE -18.83% -3.03% -2.29% 0.54% 4.88% 1.71% 7.93% -
Per Share
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 14.32 16.20 16.61 19.61 24.02 43.47 66.31 -24.28%
EPS -4.82 -0.88 -0.62 0.14 1.23 0.59 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2562 0.2891 0.2709 0.2598 0.2519 0.3459 0.3268 -4.32%
Adjusted Per Share Value based on latest NOSH - 2,932,561
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.01 14.71 14.38 17.81 21.51 28.33 28.54 -13.28%
EPS -4.38 -0.80 -0.54 0.13 1.10 0.39 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2326 0.2625 0.2345 0.2359 0.2256 0.2255 0.1407 9.55%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/12/16 31/12/15 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.12 0.185 0.19 0.20 0.185 0.22 0.19 -
P/RPS 0.84 1.14 1.14 1.02 0.77 0.51 0.29 21.29%
P/EPS -2.49 -21.09 -30.68 142.05 15.06 37.24 7.33 -
EY -40.20 -4.74 -3.26 0.70 6.64 2.69 13.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.70 0.77 0.73 0.64 0.58 -3.74%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/02/17 25/02/16 20/08/15 27/08/14 28/08/13 28/08/12 18/08/11 -
Price 0.16 0.18 0.175 0.285 0.16 0.22 0.16 -
P/RPS 1.12 1.11 1.05 1.45 0.67 0.51 0.24 32.25%
P/EPS -3.32 -20.52 -28.26 202.42 13.03 37.24 6.17 -
EY -30.15 -4.87 -3.54 0.49 7.68 2.69 16.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.65 1.10 0.64 0.64 0.49 4.36%

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