[MUIIND] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.7%
YoY- 209.78%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 927,916 916,281 921,712 911,776 927,377 923,491 930,136 -0.15%
PBT 54,188 29,307 78,564 75,290 72,991 76,143 40,835 20.69%
Tax -24,638 -21,532 -25,748 -22,147 -23,205 -12,669 -8,742 99.14%
NP 29,550 7,775 52,816 53,143 49,786 63,474 32,093 -5.34%
-
NP to SH 15,856 -2,489 36,032 37,440 35,759 51,366 22,831 -21.52%
-
Tax Rate 45.47% 73.47% 32.77% 29.42% 31.79% 16.64% 21.41% -
Total Cost 898,366 908,506 868,896 858,633 877,591 860,017 898,043 0.02%
-
Net Worth 703,720 671,481 454,251 738,752 661,850 700,166 642,391 6.24%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 703,720 671,481 454,251 738,752 661,850 700,166 642,391 6.24%
NOSH 2,029,773 2,029,259 1,390,000 2,240,000 2,004,999 2,027,116 1,933,750 3.27%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.18% 0.85% 5.73% 5.83% 5.37% 6.87% 3.45% -
ROE 2.25% -0.37% 7.93% 5.07% 5.40% 7.34% 3.55% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 45.79 45.15 66.31 40.70 46.25 45.56 48.10 -3.21%
EPS 0.78 -0.12 2.59 1.67 1.78 2.53 1.18 -24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3473 0.3309 0.3268 0.3298 0.3301 0.3454 0.3322 2.99%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.73 28.37 28.54 28.23 28.72 28.60 28.80 -0.16%
EPS 0.49 -0.08 1.12 1.16 1.11 1.59 0.71 -21.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2179 0.2079 0.1407 0.2287 0.2049 0.2168 0.1989 6.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.23 0.21 0.19 0.23 0.20 0.17 0.16 -
P/RPS 0.50 0.47 0.29 0.57 0.43 0.37 0.33 31.81%
P/EPS 29.39 -171.21 7.33 13.76 11.21 6.71 13.55 67.32%
EY 3.40 -0.58 13.64 7.27 8.92 14.91 7.38 -40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.58 0.70 0.61 0.49 0.48 23.58%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 18/08/11 27/05/11 28/02/11 29/11/10 17/08/10 -
Price 0.24 0.22 0.16 0.20 0.22 0.19 0.17 -
P/RPS 0.52 0.49 0.24 0.49 0.48 0.42 0.35 30.10%
P/EPS 30.67 -179.36 6.17 11.97 12.34 7.50 14.40 65.31%
EY 3.26 -0.56 16.20 8.36 8.11 13.34 6.95 -39.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.49 0.61 0.67 0.55 0.51 22.25%

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