[MUIIND] YoY TTM 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- -54.87%
YoY- 98.9%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 467,151 480,667 651,814 817,897 927,916 927,377 908,011 -9.71%
PBT -102,350 2,374 24,738 129,089 54,188 72,991 27,621 -
Tax -6,429 -5,681 -12,841 -20,518 -24,638 -23,205 -4,908 4.23%
NP -108,779 -3,307 11,897 108,571 29,550 49,786 22,713 -
-
NP to SH -120,180 -1,724 6,284 31,538 15,856 35,759 3,389 -
-
Tax Rate - 239.30% 51.91% 15.89% 45.47% 31.79% 17.77% -
Total Cost 575,930 483,974 639,917 709,326 898,366 877,591 885,298 -6.39%
-
Net Worth 710,852 803,872 778,301 555,956 703,720 661,850 686,611 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 710,852 803,872 778,301 555,956 703,720 661,850 686,611 0.53%
NOSH 2,932,561 2,932,561 2,932,561 2,203,552 2,029,773 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 -23.29% -0.69% 1.83% 13.27% 3.18% 5.37% 2.50% -
ROE -16.91% -0.21% 0.81% 5.67% 2.25% 5.40% 0.49% -
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 15.93 16.10 22.23 37.12 45.79 46.25 46.63 -15.22%
EPS -4.10 -0.06 0.21 1.43 0.78 1.78 0.17 -
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 14.46 14.88 20.18 25.33 28.73 28.72 28.12 -9.72%
EPS -3.72 -0.05 0.19 0.98 0.49 1.11 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.2489 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 1.04 1.86 0.92 0.54 0.50 0.43 0.45 13.75%
P/EPS -4.03 -519.63 95.67 13.97 29.39 11.21 120.66 -
EY -24.84 -0.19 1.05 7.16 3.40 8.92 0.83 -
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 1.00 1.55 0.92 0.50 0.52 0.48 0.41 14.69%
P/EPS -3.90 -433.03 95.67 12.93 30.67 12.34 109.17 -
EY -25.61 -0.23 1.05 7.74 3.26 8.11 0.92 -
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