[MUIIND] YoY Annualized Quarter 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- 4061.09%
YoY- 333.24%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 626,997 846,678 908,377 916,493 895,853 951,837 665,841 -0.99%
PBT 55,132 201,598 23,038 81,284 16,588 -32,816 -17,906 -
Tax -13,822 -18,929 -20,173 -22,404 -12,056 -9,680 -16,996 -3.38%
NP 41,309 182,669 2,865 58,880 4,532 -42,496 -34,902 -
-
NP to SH 23,074 65,816 -6,224 44,773 -19,196 -35,046 -44,869 -
-
Tax Rate 25.07% 9.39% 87.56% 27.56% 72.68% - - -
Total Cost 585,688 664,009 905,512 857,613 891,321 994,333 700,743 -2.94%
-
Net Worth 780,647 697,941 671,583 698,706 682,106 794,196 822,042 -0.85%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 780,647 697,941 671,583 698,706 682,106 794,196 822,042 -0.85%
NOSH 2,932,561 2,082,784 2,029,565 2,022,891 1,945,540 1,947,036 1,945,202 7.07%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.59% 21.57% 0.32% 6.42% 0.51% -4.46% -5.24% -
ROE 2.96% 9.43% -0.93% 6.41% -2.81% -4.41% -5.46% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 21.38 40.65 44.76 45.31 46.05 48.89 34.23 -7.53%
EPS 0.79 3.16 -0.31 2.21 -0.99 -1.80 -2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2662 0.3351 0.3309 0.3454 0.3506 0.4079 0.4226 -7.40%
Adjusted Per Share Value based on latest NOSH - 2,027,116
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.41 26.22 28.13 28.38 27.74 29.47 20.62 -1.00%
EPS 0.71 2.04 -0.19 1.39 -0.59 -1.09 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2417 0.2161 0.2079 0.2163 0.2112 0.2459 0.2545 -0.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.185 0.23 0.21 0.17 0.24 0.20 0.32 -
P/RPS 0.87 0.57 0.47 0.38 0.52 0.41 0.93 -1.10%
P/EPS 23.51 7.28 -68.48 7.68 -24.32 -11.11 -13.87 -
EY 4.25 13.74 -1.46 13.02 -4.11 -9.00 -7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.63 0.49 0.68 0.49 0.76 -1.59%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 28/11/12 21/11/11 29/11/10 24/11/09 24/11/08 22/11/07 -
Price 0.21 0.21 0.22 0.19 0.23 0.15 0.34 -
P/RPS 0.98 0.52 0.49 0.42 0.50 0.31 0.99 -0.16%
P/EPS 26.69 6.65 -71.74 8.58 -23.31 -8.33 -14.74 -
EY 3.75 15.05 -1.39 11.65 -4.29 -12.00 -6.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.63 0.66 0.55 0.66 0.37 0.80 -0.20%

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