[MUIIND] QoQ 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- -4041.73%
YoY- -116.58%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
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 220,690 209,687 251,642 233,017 213,606 229,651 240,007 -5.44%
PBT 6,203 5,740 36,909 -1,131 8,766 9,644 12,028 -35.71%
Tax -4,388 -4,080 -9,508 -4,939 -5,020 -5,171 -6,402 -22.27%
NP 1,815 1,660 27,401 -6,070 3,746 4,473 5,626 -52.99%
-
NP to SH -842 -1,766 20,524 -5,479 139 672 2,179 -
-
Tax Rate 70.74% 71.08% 25.76% - 57.27% 53.62% 53.23% -
Total Cost 218,875 208,027 224,241 239,087 209,860 225,178 234,381 -4.46%
-
Net Worth 728,119 664,800 703,720 671,481 454,251 738,752 661,850 6.57%
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 728,119 664,800 703,720 671,481 454,251 738,752 661,850 6.57%
NOSH 2,105,000 1,962,222 2,026,261 2,029,259 1,390,000 2,240,000 2,004,999 3.30%
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 0.82% 0.79% 10.89% -2.60% 1.75% 1.95% 2.34% -
ROE -0.12% -0.27% 2.92% -0.82% 0.03% 0.09% 0.33% -
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 10.48 10.69 12.42 11.48 15.37 10.25 11.97 -8.48%
EPS -0.04 -0.09 1.01 -0.27 0.01 0.03 0.11 -
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 6.84 6.50 7.80 7.22 6.62 7.12 7.44 -5.45%
EPS -0.03 -0.05 0.64 -0.17 0.00 0.02 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2257 0.2061 0.2182 0.2082 0.1408 0.229 0.2052 6.56%
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 2.10 2.15 1.85 1.83 1.24 2.24 1.67 16.51%
P/EPS -550.00 -255.56 22.71 -77.78 1,900.00 766.67 184.03 -
EY -0.18 -0.39 4.40 -1.29 0.05 0.13 0.54 -
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 2.10 2.06 1.93 1.92 1.04 1.95 1.84 9.22%
P/EPS -550.00 -244.44 23.69 -81.48 1,600.00 666.67 202.43 -
EY -0.18 -0.41 4.22 -1.23 0.06 0.15 0.49 -
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