[MUIIND] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 124.98%
YoY- 182.51%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 921,712 911,776 927,377 923,491 930,136 937,783 908,011 1.00%
PBT 78,564 75,290 72,991 76,143 40,835 36,302 27,621 101.13%
Tax -25,748 -22,147 -23,205 -12,669 -8,742 -10,397 -4,908 202.83%
NP 52,816 53,143 49,786 63,474 32,093 25,905 22,713 75.79%
-
NP to SH 36,032 37,440 35,759 51,366 22,831 12,086 3,389 385.61%
-
Tax Rate 32.77% 29.42% 31.79% 16.64% 21.41% 28.64% 17.77% -
Total Cost 868,896 858,633 877,591 860,017 898,043 911,878 885,298 -1.24%
-
Net Worth 454,251 738,752 661,850 700,166 642,391 683,698 686,611 -24.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 454,251 738,752 661,850 700,166 642,391 683,698 686,611 -24.13%
NOSH 1,390,000 2,240,000 2,004,999 2,027,116 1,933,750 2,017,999 1,947,282 -20.17%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.73% 5.83% 5.37% 6.87% 3.45% 2.76% 2.50% -
ROE 7.93% 5.07% 5.40% 7.34% 3.55% 1.77% 0.49% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 66.31 40.70 46.25 45.56 48.10 46.47 46.63 26.53%
EPS 2.59 1.67 1.78 2.53 1.18 0.60 0.17 517.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3268 0.3298 0.3301 0.3454 0.3322 0.3388 0.3526 -4.95%
Adjusted Per Share Value based on latest NOSH - 2,027,116
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.54 28.23 28.72 28.60 28.80 29.04 28.12 0.99%
EPS 1.12 1.16 1.11 1.59 0.71 0.37 0.10 402.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.2287 0.2049 0.2168 0.1989 0.2117 0.2126 -24.11%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.19 0.23 0.20 0.17 0.16 0.19 0.21 -
P/RPS 0.29 0.57 0.43 0.37 0.33 0.41 0.45 -25.45%
P/EPS 7.33 13.76 11.21 6.71 13.55 31.72 120.66 -84.62%
EY 13.64 7.27 8.92 14.91 7.38 3.15 0.83 549.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.61 0.49 0.48 0.56 0.60 -2.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 27/05/11 28/02/11 29/11/10 17/08/10 26/05/10 24/02/10 -
Price 0.16 0.20 0.22 0.19 0.17 0.16 0.19 -
P/RPS 0.24 0.49 0.48 0.42 0.35 0.34 0.41 -30.09%
P/EPS 6.17 11.97 12.34 7.50 14.40 26.72 109.17 -85.35%
EY 16.20 8.36 8.11 13.34 6.95 3.74 0.92 580.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.67 0.55 0.51 0.47 0.54 -6.28%

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