[MUIIND] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6.49%
YoY- 955.15%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 681,283 443,257 229,651 927,377 687,370 448,922 245,252 97.48%
PBT 17,279 18,410 9,644 72,991 60,963 12,837 7,345 76.79%
Tax -15,130 -10,191 -5,171 -23,205 -16,803 -7,648 -6,229 80.59%
NP 2,149 8,219 4,473 49,786 44,160 5,189 1,116 54.71%
-
NP to SH -4,668 811 672 35,759 33,580 538 -1,009 177.38%
-
Tax Rate 87.56% 55.36% 53.62% 31.79% 27.56% 59.58% 84.81% -
Total Cost 679,134 435,038 225,178 877,591 643,210 443,733 244,136 97.67%
-
Net Worth 671,583 662,586 738,752 667,420 698,706 595,745 683,698 -1.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 671,583 662,586 738,752 667,420 698,706 595,745 683,698 -1.18%
NOSH 2,029,565 2,027,500 2,240,000 2,021,875 2,022,891 1,793,333 2,017,999 0.38%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.32% 1.85% 1.95% 5.37% 6.42% 1.16% 0.46% -
ROE -0.70% 0.12% 0.09% 5.36% 4.81% 0.09% -0.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.57 21.86 10.25 45.87 33.98 25.03 12.15 96.78%
EPS -0.23 0.04 0.03 1.77 1.66 0.03 -0.05 176.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3309 0.3268 0.3298 0.3301 0.3454 0.3322 0.3388 -1.55%
Adjusted Per Share Value based on latest NOSH - 2,004,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.10 13.73 7.11 28.72 21.28 13.90 7.59 97.58%
EPS -0.14 0.03 0.02 1.11 1.04 0.02 -0.03 178.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2079 0.2052 0.2287 0.2067 0.2163 0.1845 0.2117 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.21 0.19 0.23 0.20 0.17 0.16 0.19 -
P/RPS 0.63 0.87 2.24 0.44 0.50 0.64 1.56 -45.33%
P/EPS -91.30 475.00 766.67 11.31 10.24 533.33 -380.00 -61.31%
EY -1.10 0.21 0.13 8.84 9.76 0.19 -0.26 161.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.70 0.61 0.49 0.48 0.56 8.16%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 18/08/11 27/05/11 28/02/11 29/11/10 17/08/10 26/05/10 -
Price 0.22 0.16 0.20 0.22 0.19 0.17 0.16 -
P/RPS 0.66 0.73 1.95 0.48 0.56 0.68 1.32 -36.97%
P/EPS -95.65 400.00 666.67 12.44 11.45 566.67 -320.00 -55.26%
EY -1.05 0.25 0.15 8.04 8.74 0.18 -0.31 125.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.49 0.61 0.67 0.55 0.51 0.47 25.37%

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