[MUIIND] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -98.12%
YoY- 166.6%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 932,925 681,283 443,257 229,651 927,377 687,370 448,922 62.63%
PBT 54,188 17,279 18,410 9,644 72,991 60,963 12,837 160.50%
Tax -24,638 -15,130 -10,191 -5,171 -23,205 -16,803 -7,648 117.66%
NP 29,550 2,149 8,219 4,473 49,786 44,160 5,189 217.88%
-
NP to SH 15,856 -4,668 811 672 35,759 33,580 538 848.26%
-
Tax Rate 45.47% 87.56% 55.36% 53.62% 31.79% 27.56% 59.58% -
Total Cost 903,375 679,134 435,038 225,178 877,591 643,210 443,733 60.42%
-
Net Worth 703,406 671,583 662,586 738,752 667,420 698,706 595,745 11.67%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 703,406 671,583 662,586 738,752 667,420 698,706 595,745 11.67%
NOSH 2,025,357 2,029,565 2,027,500 2,240,000 2,021,875 2,022,891 1,793,333 8.42%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.17% 0.32% 1.85% 1.95% 5.37% 6.42% 1.16% -
ROE 2.25% -0.70% 0.12% 0.09% 5.36% 4.81% 0.09% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 46.06 33.57 21.86 10.25 45.87 33.98 25.03 50.00%
EPS 0.78 -0.23 0.04 0.03 1.77 1.66 0.03 772.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3473 0.3309 0.3268 0.3298 0.3301 0.3454 0.3322 2.99%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.92 21.12 13.74 7.12 28.75 21.31 13.92 62.60%
EPS 0.49 -0.14 0.03 0.02 1.11 1.04 0.02 738.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2181 0.2082 0.2054 0.229 0.2069 0.2166 0.1847 11.68%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.23 0.21 0.19 0.23 0.20 0.17 0.16 -
P/RPS 0.50 0.63 0.87 2.24 0.44 0.50 0.64 -15.13%
P/EPS 29.38 -91.30 475.00 766.67 11.31 10.24 533.33 -85.44%
EY 3.40 -1.10 0.21 0.13 8.84 9.76 0.19 580.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.58 0.70 0.61 0.49 0.48 23.58%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 18/08/11 27/05/11 28/02/11 29/11/10 17/08/10 -
Price 0.24 0.22 0.16 0.20 0.22 0.19 0.17 -
P/RPS 0.52 0.66 0.73 1.95 0.48 0.56 0.68 -16.33%
P/EPS 30.66 -95.65 400.00 666.67 12.44 11.45 566.67 -85.61%
EY 3.26 -1.05 0.25 0.15 8.04 8.74 0.18 586.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.49 0.61 0.67 0.55 0.51 22.25%

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