[MUIIND] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -483.72%
YoY- -113.9%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 860,754 838,748 932,925 908,377 886,514 918,604 927,377 -4.85%
PBT 23,886 22,960 54,188 23,038 36,820 38,576 72,991 -52.54%
Tax -16,936 -16,320 -24,638 -20,173 -20,382 -20,684 -23,205 -18.95%
NP 6,950 6,640 29,550 2,865 16,438 17,892 49,786 -73.12%
-
NP to SH -5,216 -7,064 15,856 -6,224 1,622 2,688 35,759 -
-
Tax Rate 70.90% 71.08% 45.47% 87.56% 55.36% 53.62% 31.79% -
Total Cost 853,804 832,108 903,375 905,512 870,076 900,712 877,591 -1.81%
-
Net Worth 693,928 664,800 703,406 671,583 662,586 738,752 667,420 2.63%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 693,928 664,800 703,406 671,583 662,586 738,752 667,420 2.63%
NOSH 2,006,153 1,962,222 2,025,357 2,029,565 2,027,500 2,240,000 2,021,875 -0.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.81% 0.79% 3.17% 0.32% 1.85% 1.95% 5.37% -
ROE -0.75% -1.06% 2.25% -0.93% 0.24% 0.36% 5.36% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.91 42.74 46.06 44.76 43.72 41.01 45.87 -4.35%
EPS -0.26 -0.36 0.78 -0.31 0.08 0.12 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.3388 0.3473 0.3309 0.3268 0.3298 0.3301 3.16%
Adjusted Per Share Value based on latest NOSH - 2,029,259
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.68 26.00 28.92 28.16 27.48 28.48 28.75 -4.86%
EPS -0.16 -0.22 0.49 -0.19 0.05 0.08 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2151 0.2061 0.2181 0.2082 0.2054 0.229 0.2069 2.62%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.22 0.23 0.23 0.21 0.19 0.23 0.20 -
P/RPS 0.51 0.54 0.50 0.47 0.43 0.56 0.44 10.35%
P/EPS -84.62 -63.89 29.38 -68.48 237.50 191.67 11.31 -
EY -1.18 -1.57 3.40 -1.46 0.42 0.52 8.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.66 0.63 0.58 0.70 0.61 3.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 28/02/12 21/11/11 18/08/11 27/05/11 28/02/11 -
Price 0.22 0.22 0.24 0.22 0.16 0.20 0.22 -
P/RPS 0.51 0.51 0.52 0.49 0.37 0.49 0.48 4.12%
P/EPS -84.62 -61.11 30.66 -71.74 200.00 166.67 12.44 -
EY -1.18 -1.64 3.26 -1.39 0.50 0.60 8.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.69 0.66 0.49 0.61 0.67 -3.01%

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