[MUIIND] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 126.66%
YoY- 102.85%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 918,604 927,377 916,493 897,844 981,008 908,011 895,853 1.68%
PBT 38,576 72,991 81,284 25,674 29,380 27,621 16,588 75.61%
Tax -20,684 -23,205 -22,404 -15,296 -24,916 -4,908 -12,056 43.36%
NP 17,892 49,786 58,880 10,378 4,464 22,713 4,532 150.00%
-
NP to SH 2,688 35,759 44,773 1,076 -4,036 3,389 -19,196 -
-
Tax Rate 53.62% 31.79% 27.56% 59.58% 84.81% 17.77% 72.68% -
Total Cost 900,712 877,591 857,613 887,466 976,544 885,298 891,321 0.70%
-
Net Worth 738,752 667,420 698,706 595,745 683,698 699,691 682,106 5.46%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 738,752 667,420 698,706 595,745 683,698 699,691 682,106 5.46%
NOSH 2,240,000 2,021,875 2,022,891 1,793,333 2,017,999 1,954,444 1,945,540 9.86%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.95% 5.37% 6.42% 1.16% 0.46% 2.50% 0.51% -
ROE 0.36% 5.36% 6.41% 0.18% -0.59% 0.48% -2.81% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 41.01 45.87 45.31 50.07 48.61 46.46 46.05 -7.44%
EPS 0.12 1.77 2.21 0.06 -0.20 0.17 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3298 0.3301 0.3454 0.3322 0.3388 0.358 0.3506 -3.99%
Adjusted Per Share Value based on latest NOSH - 1,933,750
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.44 28.72 28.38 27.80 30.38 28.12 27.74 1.67%
EPS 0.08 1.11 1.39 0.03 -0.12 0.10 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2287 0.2067 0.2163 0.1845 0.2117 0.2167 0.2112 5.45%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.20 0.17 0.16 0.19 0.21 0.24 -
P/RPS 0.56 0.44 0.38 0.32 0.39 0.45 0.52 5.06%
P/EPS 191.67 11.31 7.68 266.67 -95.00 121.11 -24.32 -
EY 0.52 8.84 13.02 0.38 -1.05 0.83 -4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.49 0.48 0.56 0.59 0.68 1.95%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 29/11/10 17/08/10 26/05/10 24/02/10 24/11/09 -
Price 0.20 0.22 0.19 0.17 0.16 0.19 0.23 -
P/RPS 0.49 0.48 0.42 0.34 0.33 0.41 0.50 -1.33%
P/EPS 166.67 12.44 8.58 283.33 -80.00 109.57 -23.31 -
EY 0.60 8.04 11.65 0.35 -1.25 0.91 -4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.55 0.51 0.47 0.53 0.66 -5.12%

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