[MUIIND] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -106.91%
YoY- -104.85%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 915,036 907,952 927,916 916,281 921,712 911,776 927,377 -0.88%
PBT 47,721 50,284 54,188 29,307 78,564 75,290 72,991 -24.69%
Tax -22,915 -23,547 -24,638 -21,532 -25,748 -22,147 -23,205 -0.83%
NP 24,806 26,737 29,550 7,775 52,816 53,143 49,786 -37.17%
-
NP to SH 12,437 13,418 15,856 -2,489 36,032 37,440 35,759 -50.57%
-
Tax Rate 48.02% 46.83% 45.47% 73.47% 32.77% 29.42% 31.79% -
Total Cost 890,230 881,215 898,366 908,506 868,896 858,633 877,591 0.95%
-
Net Worth 728,119 664,800 703,720 671,481 454,251 738,752 661,850 6.57%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 728,119 664,800 703,720 671,481 454,251 738,752 661,850 6.57%
NOSH 2,105,000 1,962,222 2,029,773 2,029,259 1,390,000 2,240,000 2,004,999 3.30%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.71% 2.94% 3.18% 0.85% 5.73% 5.83% 5.37% -
ROE 1.71% 2.02% 2.25% -0.37% 7.93% 5.07% 5.40% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 43.47 46.27 45.79 45.15 66.31 40.70 46.25 -4.05%
EPS 0.59 0.68 0.78 -0.12 2.59 1.67 1.78 -52.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.3388 0.3473 0.3309 0.3268 0.3298 0.3301 3.16%
Adjusted Per Share Value based on latest NOSH - 2,029,259
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.33 28.11 28.73 28.37 28.54 28.23 28.72 -0.90%
EPS 0.39 0.42 0.49 -0.08 1.12 1.16 1.11 -50.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2255 0.2058 0.2179 0.2079 0.1407 0.2287 0.2049 6.60%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.22 0.23 0.23 0.21 0.19 0.23 0.20 -
P/RPS 0.51 0.50 0.50 0.47 0.29 0.57 0.43 12.05%
P/EPS 37.24 33.63 29.39 -171.21 7.33 13.76 11.21 122.80%
EY 2.69 2.97 3.40 -0.58 13.64 7.27 8.92 -55.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.66 0.63 0.58 0.70 0.61 3.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 28/02/12 21/11/11 18/08/11 27/05/11 28/02/11 -
Price 0.22 0.22 0.24 0.22 0.16 0.20 0.22 -
P/RPS 0.51 0.48 0.52 0.49 0.24 0.49 0.48 4.12%
P/EPS 37.24 32.17 30.67 -179.36 6.17 11.97 12.34 108.97%
EY 2.69 3.11 3.26 -0.56 16.20 8.36 8.11 -52.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.69 0.66 0.49 0.61 0.67 -3.01%

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