[MUIIND] QoQ 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- 474.59%
YoY- 841.9%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 204,632 220,690 209,687 251,642 233,017 213,606 229,651 -7.38%
PBT 139,256 6,203 5,740 36,909 -1,131 8,766 9,644 490.10%
Tax -5,729 -4,388 -4,080 -9,508 -4,939 -5,020 -5,171 7.05%
NP 133,527 1,815 1,660 27,401 -6,070 3,746 4,473 856.37%
-
NP to SH 51,970 -842 -1,766 20,524 -5,479 139 672 1700.87%
-
Tax Rate 4.11% 70.74% 71.08% 25.76% - 57.27% 53.62% -
Total Cost 71,105 218,875 208,027 224,241 239,087 209,860 225,178 -53.53%
-
Net Worth 731,728 728,119 664,800 703,720 671,481 454,251 738,752 -0.63%
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 731,728 728,119 664,800 703,720 671,481 454,251 738,752 -0.63%
NOSH 2,183,613 2,105,000 1,962,222 2,026,261 2,029,259 1,390,000 2,240,000 -1.68%
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 65.25% 0.82% 0.79% 10.89% -2.60% 1.75% 1.95% -
ROE 7.10% -0.12% -0.27% 2.92% -0.82% 0.03% 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 9.37 10.48 10.69 12.42 11.48 15.37 10.25 -5.79%
EPS 2.38 -0.04 -0.09 1.01 -0.27 0.01 0.03 1731.65%
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 6.34 6.83 6.49 7.79 7.22 6.61 7.11 -7.33%
EPS 1.61 -0.03 -0.05 0.64 -0.17 0.00 0.02 1749.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2266 0.2255 0.2058 0.2179 0.2079 0.1407 0.2287 -0.61%
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 2.45 2.10 2.15 1.85 1.83 1.24 2.24 6.13%
P/EPS 9.66 -550.00 -255.56 22.71 -77.78 1,900.00 766.67 -94.54%
EY 10.35 -0.18 -0.39 4.40 -1.29 0.05 0.13 1735.98%
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 2.24 2.10 2.06 1.93 1.92 1.04 1.95 9.65%
P/EPS 8.82 -550.00 -244.44 23.69 -81.48 1,600.00 666.67 -94.36%
EY 11.33 -0.18 -0.41 4.22 -1.23 0.06 0.15 1672.84%
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