[MUIIND] QoQ 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- -69.16%
YoY- 166.6%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 251,642 233,017 213,606 229,651 240,007 238,448 203,670 15.09%
PBT 36,909 -1,131 8,766 9,644 12,028 48,126 5,492 254.89%
Tax -9,508 -4,939 -5,020 -5,171 -6,402 -9,155 -1,419 254.18%
NP 27,401 -6,070 3,746 4,473 5,626 38,971 4,073 255.13%
-
NP to SH 20,524 -5,479 139 672 2,179 33,042 1,547 457.78%
-
Tax Rate 25.76% - 57.27% 53.62% 53.23% 19.02% 25.84% -
Total Cost 224,241 239,087 209,860 225,178 234,381 199,477 199,597 8.04%
-
Net Worth 703,720 671,481 454,251 738,752 661,850 700,166 642,391 6.24%
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 703,720 671,481 454,251 738,752 661,850 700,166 642,391 6.24%
NOSH 2,026,261 2,029,259 1,390,000 2,240,000 2,004,999 2,027,116 1,933,750 3.15%
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 10.89% -2.60% 1.75% 1.95% 2.34% 16.34% 2.00% -
ROE 2.92% -0.82% 0.03% 0.09% 0.33% 4.72% 0.24% -
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 12.42 11.48 15.37 10.25 11.97 11.76 10.53 11.60%
EPS 1.01 -0.27 0.01 0.03 0.11 1.63 0.08 439.69%
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 7.80 7.22 6.62 7.12 7.44 7.39 6.31 15.13%
EPS 0.64 -0.17 0.00 0.02 0.07 1.02 0.05 444.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2182 0.2082 0.1408 0.229 0.2052 0.2171 0.1991 6.27%
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 1.85 1.83 1.24 2.24 1.67 1.45 1.52 13.95%
P/EPS 22.71 -77.78 1,900.00 766.67 184.03 10.43 200.00 -76.45%
EY 4.40 -1.29 0.05 0.13 0.54 9.59 0.50 324.55%
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 1.93 1.92 1.04 1.95 1.84 1.62 1.61 12.80%
P/EPS 23.69 -81.48 1,600.00 666.67 202.43 11.66 212.50 -76.74%
EY 4.22 -1.23 0.06 0.15 0.49 8.58 0.47 330.26%
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