[MUIIND] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 88.9%
YoY- 136.18%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 911,776 927,377 923,491 930,136 937,783 908,011 911,081 0.05%
PBT 75,290 72,991 76,143 40,835 36,302 27,621 -34,831 -
Tax -22,147 -23,205 -12,669 -8,742 -10,397 -4,908 -17,322 17.81%
NP 53,143 49,786 63,474 32,093 25,905 22,713 -52,153 -
-
NP to SH 37,440 35,759 51,366 22,831 12,086 3,389 -62,254 -
-
Tax Rate 29.42% 31.79% 16.64% 21.41% 28.64% 17.77% - -
Total Cost 858,633 877,591 860,017 898,043 911,878 885,298 963,234 -7.38%
-
Net Worth 738,752 661,850 700,166 642,391 683,698 686,611 687,023 4.96%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 738,752 661,850 700,166 642,391 683,698 686,611 687,023 4.96%
NOSH 2,240,000 2,004,999 2,027,116 1,933,750 2,017,999 1,947,282 1,959,565 9.33%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.83% 5.37% 6.87% 3.45% 2.76% 2.50% -5.72% -
ROE 5.07% 5.40% 7.34% 3.55% 1.77% 0.49% -9.06% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 40.70 46.25 45.56 48.10 46.47 46.63 46.49 -8.49%
EPS 1.67 1.78 2.53 1.18 0.60 0.17 -3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3298 0.3301 0.3454 0.3322 0.3388 0.3526 0.3506 -3.99%
Adjusted Per Share Value based on latest NOSH - 1,933,750
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.26 28.75 28.63 28.83 29.07 28.15 28.24 0.04%
EPS 1.16 1.11 1.59 0.71 0.37 0.11 -1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.2052 0.2171 0.1991 0.2119 0.2128 0.213 4.95%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.20 0.17 0.16 0.19 0.21 0.24 -
P/RPS 0.57 0.43 0.37 0.33 0.41 0.45 0.52 6.31%
P/EPS 13.76 11.21 6.71 13.55 31.72 120.66 -7.55 -
EY 7.27 8.92 14.91 7.38 3.15 0.83 -13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.49 0.48 0.56 0.60 0.68 1.95%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 29/11/10 17/08/10 26/05/10 24/02/10 24/11/09 -
Price 0.20 0.22 0.19 0.17 0.16 0.19 0.23 -
P/RPS 0.49 0.48 0.42 0.35 0.34 0.41 0.49 0.00%
P/EPS 11.97 12.34 7.50 14.40 26.72 109.17 -7.24 -
EY 8.36 8.11 13.34 6.95 3.74 0.92 -13.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.55 0.51 0.47 0.54 0.66 -5.12%

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