[MUIIND] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 20.68%
YoY- 50.74%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 209,687 932,925 681,283 443,257 229,651 927,377 687,370 -54.65%
PBT 5,740 54,188 17,279 18,410 9,644 72,991 60,963 -79.27%
Tax -4,080 -24,638 -15,130 -10,191 -5,171 -23,205 -16,803 -61.04%
NP 1,660 29,550 2,149 8,219 4,473 49,786 44,160 -88.75%
-
NP to SH -1,766 15,856 -4,668 811 672 35,759 33,580 -
-
Tax Rate 71.08% 45.47% 87.56% 55.36% 53.62% 31.79% 27.56% -
Total Cost 208,027 903,375 679,134 435,038 225,178 877,591 643,210 -52.85%
-
Net Worth 664,800 703,406 671,583 662,586 738,752 667,420 698,706 -3.25%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 664,800 703,406 671,583 662,586 738,752 667,420 698,706 -3.25%
NOSH 1,962,222 2,025,357 2,029,565 2,027,500 2,240,000 2,021,875 2,022,891 -2.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.79% 3.17% 0.32% 1.85% 1.95% 5.37% 6.42% -
ROE -0.27% 2.25% -0.70% 0.12% 0.09% 5.36% 4.81% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.69 46.06 33.57 21.86 10.25 45.87 33.98 -53.71%
EPS -0.09 0.78 -0.23 0.04 0.03 1.77 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3388 0.3473 0.3309 0.3268 0.3298 0.3301 0.3454 -1.27%
Adjusted Per Share Value based on latest NOSH - 1,390,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.50 28.92 21.12 13.74 7.12 28.75 21.31 -54.65%
EPS -0.05 0.49 -0.14 0.03 0.02 1.11 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2061 0.2181 0.2082 0.2054 0.229 0.2069 0.2166 -3.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.23 0.23 0.21 0.19 0.23 0.20 0.17 -
P/RPS 2.15 0.50 0.63 0.87 2.24 0.44 0.50 164.19%
P/EPS -255.56 29.38 -91.30 475.00 766.67 11.31 10.24 -
EY -0.39 3.40 -1.10 0.21 0.13 8.84 9.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.63 0.58 0.70 0.61 0.49 24.39%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 21/11/11 18/08/11 27/05/11 28/02/11 29/11/10 -
Price 0.22 0.24 0.22 0.16 0.20 0.22 0.19 -
P/RPS 2.06 0.52 0.66 0.73 1.95 0.48 0.56 138.10%
P/EPS -244.44 30.66 -95.65 400.00 666.67 12.44 11.45 -
EY -0.41 3.26 -1.05 0.25 0.15 8.04 8.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.66 0.49 0.61 0.67 0.55 11.76%

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