[MUIIND] YoY 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- 2035.88%
YoY- 633.13%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
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 162,952 204,632 233,017 238,448 245,093 262,287 220,550 -4.91%
PBT 29,046 139,256 -1,131 48,126 12,818 3,893 4,056 38.79%
Tax -5,890 -5,729 -4,939 -9,155 -5,228 -1,942 -4,765 3.59%
NP 23,156 133,527 -6,070 38,971 7,590 1,951 -709 -
-
NP to SH 15,917 51,970 -5,479 33,042 4,507 3,649 -2,259 -
-
Tax Rate 20.28% 4.11% - 19.02% 40.79% 49.88% 117.48% -
Total Cost 139,796 71,105 239,087 199,477 237,503 260,336 221,259 -7.36%
-
Net Worth 780,647 731,728 671,481 700,166 687,023 783,382 795,544 -0.31%
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 780,647 731,728 671,481 700,166 687,023 783,382 795,544 -0.31%
NOSH 2,932,561 2,183,613 2,029,259 2,027,116 1,959,565 1,920,526 1,882,500 7.66%
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 14.21% 65.25% -2.60% 16.34% 3.10% 0.74% -0.32% -
ROE 2.04% 7.10% -0.82% 4.72% 0.66% 0.47% -0.28% -
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 5.56 9.37 11.48 11.76 12.51 13.66 11.72 -11.67%
EPS 0.54 2.38 -0.27 1.63 0.23 0.19 -0.12 -
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 5.05 6.34 7.22 7.38 7.59 8.12 6.83 -4.90%
EPS 0.49 1.61 -0.17 1.02 0.14 0.11 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2417 0.2266 0.2079 0.2168 0.2127 0.2426 0.2463 -0.31%
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 3.33 2.45 1.83 1.45 1.92 1.46 2.73 3.36%
P/EPS 34.08 9.66 -77.78 10.43 104.35 105.26 -266.67 -
EY 2.93 10.35 -1.29 9.59 0.96 0.95 -0.38 -
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 3.78 2.24 1.92 1.62 1.84 1.10 2.90 4.51%
P/EPS 38.69 8.82 -81.48 11.66 100.00 78.95 -283.33 -
EY 2.58 11.33 -1.23 8.58 1.00 1.27 -0.35 -
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