[MUIIND] YoY TTM 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- 124.98%
YoY- 182.51%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 653,136 886,651 916,281 923,491 911,081 992,738 671,840 -0.46%
PBT 19,239 188,108 29,307 76,143 -34,831 23,792 -245,267 -
Tax -16,688 -23,705 -21,532 -12,669 -17,322 -3,423 -7,697 13.75%
NP 2,551 164,403 7,775 63,474 -52,153 20,369 -252,964 -
-
NP to SH -518 69,886 -2,489 51,366 -62,254 17,723 -248,479 -64.22%
-
Tax Rate 86.74% 12.60% 73.47% 16.64% - 14.39% - -
Total Cost 650,585 722,248 908,506 860,017 963,234 972,369 924,804 -5.68%
-
Net Worth 784,649 0 671,481 700,166 687,023 783,382 795,544 -0.22%
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 784,649 0 671,481 700,166 687,023 783,382 795,544 -0.22%
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 0.39% 18.54% 0.85% 6.87% -5.72% 2.05% -37.65% -
ROE -0.07% 0.00% -0.37% 7.34% -9.06% 2.26% -31.23% -
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 22.16 40.60 45.15 45.56 46.49 51.69 35.69 -7.62%
EPS -0.02 3.20 -0.12 2.53 -3.18 0.92 -13.20 -66.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2662 0.00 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 20.22 27.45 28.37 28.60 28.21 30.74 20.80 -0.46%
EPS -0.02 2.16 -0.08 1.59 -1.93 0.55 -7.69 -62.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.243 0.00 0.2079 0.2168 0.2127 0.2426 0.2463 -0.22%
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 0.83 0.57 0.47 0.37 0.52 0.39 0.90 -1.33%
P/EPS -1,052.71 7.19 -171.21 6.71 -7.55 21.67 -2.42 175.00%
EY -0.09 13.92 -0.58 14.91 -13.24 4.61 -41.25 -63.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 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 0.95 0.52 0.49 0.42 0.49 0.29 0.95 0.00%
P/EPS -1,194.97 6.56 -179.36 7.50 -7.24 16.25 -2.58 177.89%
EY -0.08 15.24 -0.56 13.34 -13.81 6.15 -38.82 -64.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 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