[MUIIND] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -39.66%
YoY- 50.74%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 838,748 932,925 908,377 886,514 918,604 927,377 916,493 -5.73%
PBT 22,960 54,188 23,038 36,820 38,576 72,991 81,284 -56.91%
Tax -16,320 -24,638 -20,173 -20,382 -20,684 -23,205 -22,404 -19.02%
NP 6,640 29,550 2,865 16,438 17,892 49,786 58,880 -76.62%
-
NP to SH -7,064 15,856 -6,224 1,622 2,688 35,759 44,773 -
-
Tax Rate 71.08% 45.47% 87.56% 55.36% 53.62% 31.79% 27.56% -
Total Cost 832,108 903,375 905,512 870,076 900,712 877,591 857,613 -1.99%
-
Net Worth 664,800 703,406 671,583 662,586 738,752 667,420 698,706 -3.25%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 664,800 703,406 671,583 662,586 738,752 667,420 698,706 -3.25%
NOSH 1,962,222 2,025,357 2,029,565 2,027,500 2,240,000 2,021,875 2,022,891 -2.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.79% 3.17% 0.32% 1.85% 1.95% 5.37% 6.42% -
ROE -1.06% 2.25% -0.93% 0.24% 0.36% 5.36% 6.41% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.74 46.06 44.76 43.72 41.01 45.87 45.31 -3.81%
EPS -0.36 0.78 -0.31 0.08 0.12 1.77 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3388 0.3473 0.3309 0.3268 0.3298 0.3301 0.3454 -1.27%
Adjusted Per Share Value based on latest NOSH - 1,390,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.97 28.89 28.13 27.45 28.44 28.72 28.38 -5.73%
EPS -0.22 0.49 -0.19 0.05 0.08 1.11 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2058 0.2178 0.2079 0.2052 0.2287 0.2067 0.2163 -3.26%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.23 0.23 0.21 0.19 0.23 0.20 0.17 -
P/RPS 0.54 0.50 0.47 0.43 0.56 0.44 0.38 26.37%
P/EPS -63.89 29.38 -68.48 237.50 191.67 11.31 7.68 -
EY -1.57 3.40 -1.46 0.42 0.52 8.84 13.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.63 0.58 0.70 0.61 0.49 24.39%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 21/11/11 18/08/11 27/05/11 28/02/11 29/11/10 -
Price 0.22 0.24 0.22 0.16 0.20 0.22 0.19 -
P/RPS 0.51 0.52 0.49 0.37 0.49 0.48 0.42 13.80%
P/EPS -61.11 30.66 -71.74 200.00 166.67 12.44 8.58 -
EY -1.64 3.26 -1.39 0.50 0.60 8.04 11.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.66 0.49 0.61 0.67 0.55 11.76%

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