[MUIIND] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -3.76%
YoY- 57.82%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 575,034 694,816 915,036 921,712 930,136 928,275 951,001 -8.03%
PBT 19,377 129,449 47,721 78,564 40,835 -43,756 23,955 -3.47%
Tax -13,781 -16,527 -22,915 -25,748 -8,742 -14,036 -6,246 14.09%
NP 5,596 112,922 24,806 52,816 32,093 -57,792 17,709 -17.46%
-
NP to SH 4,129 35,535 12,437 36,032 22,831 -63,112 11,815 -16.06%
-
Tax Rate 71.12% 12.77% 48.02% 32.77% 21.41% - 26.07% -
Total Cost 569,438 581,894 890,230 868,896 898,043 986,067 933,292 -7.90%
-
Net Worth 761,879 728,690 728,119 454,251 642,391 692,589 783,736 -0.47%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 761,879 728,690 728,119 454,251 642,391 692,589 783,736 -0.47%
NOSH 2,932,561 2,932,561 2,105,000 1,390,000 1,933,750 1,957,021 1,942,345 7.10%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.97% 16.25% 2.71% 5.73% 3.45% -6.23% 1.86% -
ROE 0.54% 4.88% 1.71% 7.93% 3.55% -9.11% 1.51% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 19.61 24.02 43.47 66.31 48.10 47.43 48.96 -14.13%
EPS 0.14 1.23 0.59 2.59 1.18 -3.22 0.61 -21.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2598 0.2519 0.3459 0.3268 0.3322 0.3539 0.4035 -7.07%
Adjusted Per Share Value based on latest NOSH - 1,390,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.81 21.51 28.33 28.54 28.80 28.74 29.45 -8.03%
EPS 0.13 1.10 0.39 1.12 0.71 -1.95 0.37 -15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2359 0.2256 0.2255 0.1407 0.1989 0.2145 0.2427 -0.47%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.20 0.185 0.22 0.19 0.16 0.26 0.25 -
P/RPS 1.02 0.77 0.51 0.29 0.33 0.55 0.51 12.24%
P/EPS 142.05 15.06 37.24 7.33 13.55 -8.06 41.10 22.94%
EY 0.70 6.64 2.69 13.64 7.38 -12.40 2.43 -18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.64 0.58 0.48 0.73 0.62 3.67%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 28/08/12 18/08/11 17/08/10 21/08/09 27/08/08 -
Price 0.285 0.16 0.22 0.16 0.17 0.24 0.24 -
P/RPS 1.45 0.67 0.51 0.24 0.35 0.51 0.49 19.80%
P/EPS 202.42 13.03 37.24 6.17 14.40 -7.44 39.46 31.30%
EY 0.49 7.68 2.69 16.20 6.95 -13.44 2.53 -23.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.64 0.64 0.49 0.51 0.68 0.59 10.93%

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