[MUIIND] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -30.38%
YoY- 955.15%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 916,281 921,712 911,776 927,377 923,491 930,136 937,783 -1.53%
PBT 29,307 78,564 75,290 72,991 76,143 40,835 36,302 -13.28%
Tax -21,532 -25,748 -22,147 -23,205 -12,669 -8,742 -10,397 62.40%
NP 7,775 52,816 53,143 49,786 63,474 32,093 25,905 -55.13%
-
NP to SH -2,489 36,032 37,440 35,759 51,366 22,831 12,086 -
-
Tax Rate 73.47% 32.77% 29.42% 31.79% 16.64% 21.41% 28.64% -
Total Cost 908,506 868,896 858,633 877,591 860,017 898,043 911,878 -0.24%
-
Net Worth 671,481 454,251 738,752 661,850 700,166 642,391 683,698 -1.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 671,481 454,251 738,752 661,850 700,166 642,391 683,698 -1.19%
NOSH 2,029,259 1,390,000 2,240,000 2,004,999 2,027,116 1,933,750 2,017,999 0.37%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.85% 5.73% 5.83% 5.37% 6.87% 3.45% 2.76% -
ROE -0.37% 7.93% 5.07% 5.40% 7.34% 3.55% 1.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.15 66.31 40.70 46.25 45.56 48.10 46.47 -1.90%
EPS -0.12 2.59 1.67 1.78 2.53 1.18 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3309 0.3268 0.3298 0.3301 0.3454 0.3322 0.3388 -1.55%
Adjusted Per Share Value based on latest NOSH - 2,004,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.37 28.54 28.23 28.72 28.60 28.80 29.04 -1.54%
EPS -0.08 1.12 1.16 1.11 1.59 0.71 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2079 0.1407 0.2287 0.2049 0.2168 0.1989 0.2117 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.21 0.19 0.23 0.20 0.17 0.16 0.19 -
P/RPS 0.47 0.29 0.57 0.43 0.37 0.33 0.41 9.52%
P/EPS -171.21 7.33 13.76 11.21 6.71 13.55 31.72 -
EY -0.58 13.64 7.27 8.92 14.91 7.38 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.70 0.61 0.49 0.48 0.56 8.16%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 18/08/11 27/05/11 28/02/11 29/11/10 17/08/10 26/05/10 -
Price 0.22 0.16 0.20 0.22 0.19 0.17 0.16 -
P/RPS 0.49 0.24 0.49 0.48 0.42 0.35 0.34 27.56%
P/EPS -179.36 6.17 11.97 12.34 7.50 14.40 26.72 -
EY -0.56 16.20 8.36 8.11 13.34 6.95 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.49 0.61 0.67 0.55 0.51 0.47 25.37%

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