[MUIIND] YoY 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 694,816 915,036 921,712 930,136 928,275 951,001 631,233 1.61%
PBT 129,449 47,721 78,564 40,835 -43,756 23,955 -245,273 -
Tax -16,527 -22,915 -25,748 -8,742 -14,036 -6,246 -22,971 -5.33%
NP 112,922 24,806 52,816 32,093 -57,792 17,709 -268,244 -
-
NP to SH 35,535 12,437 36,032 22,831 -63,112 11,815 -256,267 -
-
Tax Rate 12.77% 48.02% 32.77% 21.41% - 26.07% - -
Total Cost 581,894 890,230 868,896 898,043 986,067 933,292 899,477 -6.99%
-
Net Worth 728,690 728,119 454,251 642,391 692,589 783,736 817,756 -1.90%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 728,690 728,119 454,251 642,391 692,589 783,736 817,756 -1.90%
NOSH 2,932,561 2,105,000 1,390,000 1,933,750 1,957,021 1,942,345 1,940,571 7.11%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.25% 2.71% 5.73% 3.45% -6.23% 1.86% -42.50% -
ROE 4.88% 1.71% 7.93% 3.55% -9.11% 1.51% -31.34% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 24.02 43.47 66.31 48.10 47.43 48.96 32.53 -4.92%
EPS 1.23 0.59 2.59 1.18 -3.22 0.61 -13.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.3459 0.3268 0.3322 0.3539 0.4035 0.4214 -8.21%
Adjusted Per Share Value based on latest NOSH - 1,933,750
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 21.54 28.37 28.57 28.83 28.78 29.48 19.57 1.60%
EPS 1.10 0.39 1.12 0.71 -1.96 0.37 -7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2259 0.2257 0.1408 0.1991 0.2147 0.243 0.2535 -1.90%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.185 0.22 0.19 0.16 0.26 0.25 0.32 -
P/RPS 0.77 0.51 0.29 0.33 0.55 0.51 0.98 -3.93%
P/EPS 15.06 37.24 7.33 13.55 -8.06 41.10 -2.42 -
EY 6.64 2.69 13.64 7.38 -12.40 2.43 -41.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.58 0.48 0.73 0.62 0.76 -0.66%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 18/08/11 17/08/10 21/08/09 27/08/08 28/08/07 -
Price 0.16 0.22 0.16 0.17 0.24 0.24 0.30 -
P/RPS 0.67 0.51 0.24 0.35 0.51 0.49 0.92 -5.14%
P/EPS 13.03 37.24 6.17 14.40 -7.44 39.46 -2.27 -
EY 7.68 2.69 16.20 6.95 -13.44 2.53 -44.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.49 0.51 0.68 0.59 0.71 -1.71%

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