[MUIIND] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 439.67%
YoY- -55.66%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 635,009 430,377 209,687 932,925 681,283 443,257 229,651 96.63%
PBT 151,199 11,943 5,740 54,188 17,279 18,410 9,644 523.28%
Tax -14,197 -8,468 -4,080 -24,638 -15,130 -10,191 -5,171 95.71%
NP 137,002 3,475 1,660 29,550 2,149 8,219 4,473 872.84%
-
NP to SH 49,362 -2,608 -1,766 15,856 -4,668 811 672 1640.27%
-
Tax Rate 9.39% 70.90% 71.08% 45.47% 87.56% 55.36% 53.62% -
Total Cost 498,007 426,902 208,027 903,375 679,134 435,038 225,178 69.50%
-
Net Worth 697,941 693,928 664,800 703,406 671,583 662,586 738,752 -3.70%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 697,941 693,928 664,800 703,406 671,583 662,586 738,752 -3.70%
NOSH 2,082,784 2,006,153 1,962,222 2,025,357 2,029,565 2,027,500 2,240,000 -4.72%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 21.57% 0.81% 0.79% 3.17% 0.32% 1.85% 1.95% -
ROE 7.07% -0.38% -0.27% 2.25% -0.70% 0.12% 0.09% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.49 21.45 10.69 46.06 33.57 21.86 10.25 106.42%
EPS 2.37 -0.13 -0.09 0.78 -0.23 0.04 0.03 1726.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3351 0.3459 0.3388 0.3473 0.3309 0.3268 0.3298 1.06%
Adjusted Per Share Value based on latest NOSH - 2,026,261
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.69 13.34 6.50 28.92 21.12 13.74 7.12 96.65%
EPS 1.53 -0.08 -0.05 0.49 -0.14 0.03 0.02 1687.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2164 0.2151 0.2061 0.2181 0.2082 0.2054 0.229 -3.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.23 0.22 0.23 0.23 0.21 0.19 0.23 -
P/RPS 0.75 1.03 2.15 0.50 0.63 0.87 2.24 -51.68%
P/EPS 9.70 -169.23 -255.56 29.38 -91.30 475.00 766.67 -94.52%
EY 10.30 -0.59 -0.39 3.40 -1.10 0.21 0.13 1730.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.68 0.66 0.63 0.58 0.70 -0.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 28/02/12 21/11/11 18/08/11 27/05/11 -
Price 0.21 0.22 0.22 0.24 0.22 0.16 0.20 -
P/RPS 0.69 1.03 2.06 0.52 0.66 0.73 1.95 -49.87%
P/EPS 8.86 -169.23 -244.44 30.66 -95.65 400.00 666.67 -94.34%
EY 11.29 -0.59 -0.41 3.26 -1.05 0.25 0.15 1668.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.65 0.69 0.66 0.49 0.61 2.16%

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