[MUIIND] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 256.62%
YoY- 117.35%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 762,913 907,952 911,776 937,783 939,575 860,500 674,368 2.07%
PBT 119,441 50,284 75,290 36,302 -65,454 49,886 -259,594 -
Tax -20,305 -23,547 -22,147 -10,397 -10,858 -11,021 -26,354 -4.24%
NP 99,136 26,737 53,143 25,905 -76,312 38,865 -285,948 -
-
NP to SH 24,279 13,418 37,440 12,086 -69,647 20,756 -265,548 -
-
Tax Rate 17.00% 46.83% 29.42% 28.64% - 22.09% - -
Total Cost 663,777 881,215 858,633 911,878 1,015,887 821,635 960,316 -5.96%
-
Net Worth 703,367 664,800 738,752 683,698 679,419 788,252 811,251 -2.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 703,367 664,800 738,752 683,698 679,419 788,252 811,251 -2.34%
NOSH 2,932,561 1,962,222 2,240,000 2,017,999 1,941,200 1,945,342 1,937,086 7.14%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.99% 2.94% 5.83% 2.76% -8.12% 4.52% -42.40% -
ROE 3.45% 2.02% 5.07% 1.77% -10.25% 2.63% -32.73% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.21 46.27 40.70 46.47 48.40 44.23 34.81 -4.61%
EPS 0.83 0.68 1.67 0.60 -3.59 1.07 -13.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2416 0.3388 0.3298 0.3388 0.35 0.4052 0.4188 -8.75%
Adjusted Per Share Value based on latest NOSH - 2,017,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.65 28.15 28.26 29.07 29.13 26.68 20.91 2.07%
EPS 0.75 0.42 1.16 0.37 -2.16 0.64 -8.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.218 0.2061 0.229 0.2119 0.2106 0.2444 0.2515 -2.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.185 0.23 0.23 0.19 0.15 0.35 0.31 -
P/RPS 0.71 0.50 0.57 0.41 0.31 0.79 0.89 -3.69%
P/EPS 22.18 33.63 13.76 31.72 -4.18 32.80 -2.26 -
EY 4.51 2.97 7.27 3.15 -23.92 3.05 -44.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.70 0.56 0.43 0.86 0.74 0.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 29/05/12 27/05/11 26/05/10 29/05/09 27/05/08 30/05/07 -
Price 0.21 0.22 0.20 0.16 0.25 0.32 0.28 -
P/RPS 0.80 0.48 0.49 0.34 0.52 0.72 0.80 0.00%
P/EPS 25.18 32.17 11.97 26.72 -6.97 29.99 -2.04 -
EY 3.97 3.11 8.36 3.74 -14.35 3.33 -48.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.65 0.61 0.47 0.71 0.79 0.67 4.44%

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