[MUIIND] QoQ 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- -79.32%
YoY- -91.01%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
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 209,687 251,642 233,017 213,606 229,651 240,007 238,448 -8.20%
PBT 5,740 36,909 -1,131 8,766 9,644 12,028 48,126 -75.73%
Tax -4,080 -9,508 -4,939 -5,020 -5,171 -6,402 -9,155 -41.62%
NP 1,660 27,401 -6,070 3,746 4,473 5,626 38,971 -87.77%
-
NP to SH -1,766 20,524 -5,479 139 672 2,179 33,042 -
-
Tax Rate 71.08% 25.76% - 57.27% 53.62% 53.23% 19.02% -
Total Cost 208,027 224,241 239,087 209,860 225,178 234,381 199,477 2.83%
-
Net Worth 664,800 703,720 671,481 454,251 738,752 661,850 700,166 -3.39%
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 664,800 703,720 671,481 454,251 738,752 661,850 700,166 -3.39%
NOSH 1,962,222 2,026,261 2,029,259 1,390,000 2,240,000 2,004,999 2,027,116 -2.14%
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% 10.89% -2.60% 1.75% 1.95% 2.34% 16.34% -
ROE -0.27% 2.92% -0.82% 0.03% 0.09% 0.33% 4.72% -
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 10.69 12.42 11.48 15.37 10.25 11.97 11.76 -6.15%
EPS -0.09 1.01 -0.27 0.01 0.03 0.11 1.63 -
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 6.49 7.79 7.22 6.61 7.11 7.43 7.38 -8.20%
EPS -0.05 0.64 -0.17 0.00 0.02 0.07 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2058 0.2179 0.2079 0.1407 0.2287 0.2049 0.2168 -3.40%
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 2.15 1.85 1.83 1.24 2.24 1.67 1.45 29.99%
P/EPS -255.56 22.71 -77.78 1,900.00 766.67 184.03 10.43 -
EY -0.39 4.40 -1.29 0.05 0.13 0.54 9.59 -
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 2.06 1.93 1.92 1.04 1.95 1.84 1.62 17.35%
P/EPS -244.44 23.69 -81.48 1,600.00 666.67 202.43 11.66 -
EY -0.41 4.22 -1.23 0.06 0.15 0.49 8.58 -
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