[MUIIND] YoY 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 606,513 762,913 907,952 911,776 937,783 939,575 860,500 -5.66%
PBT 28,753 119,441 50,284 75,290 36,302 -65,454 49,886 -8.77%
Tax -10,667 -20,305 -23,547 -22,147 -10,397 -10,858 -11,021 -0.54%
NP 18,086 99,136 26,737 53,143 25,905 -76,312 38,865 -11.96%
-
NP to SH 12,393 24,279 13,418 37,440 12,086 -69,647 20,756 -8.23%
-
Tax Rate 37.10% 17.00% 46.83% 29.42% 28.64% - 22.09% -
Total Cost 588,427 663,777 881,215 858,633 911,878 1,015,887 821,635 -5.40%
-
Net Worth 768,037 703,367 664,800 738,752 683,698 679,419 788,252 -0.43%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 768,037 703,367 664,800 738,752 683,698 679,419 788,252 -0.43%
NOSH 2,932,561 2,932,561 1,962,222 2,240,000 2,017,999 1,941,200 1,945,342 7.07%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.98% 12.99% 2.94% 5.83% 2.76% -8.12% 4.52% -
ROE 1.61% 3.45% 2.02% 5.07% 1.77% -10.25% 2.63% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 20.68 26.21 46.27 40.70 46.47 48.40 44.23 -11.89%
EPS 0.42 0.83 0.68 1.67 0.60 -3.59 1.07 -14.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2619 0.2416 0.3388 0.3298 0.3388 0.35 0.4052 -7.01%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 18.78 23.62 28.11 28.23 29.04 29.09 26.64 -5.65%
EPS 0.38 0.75 0.42 1.16 0.37 -2.16 0.64 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2378 0.2178 0.2058 0.2287 0.2117 0.2104 0.2441 -0.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.195 0.185 0.23 0.23 0.19 0.15 0.35 -
P/RPS 0.94 0.71 0.50 0.57 0.41 0.31 0.79 2.93%
P/EPS 46.14 22.18 33.63 13.76 31.72 -4.18 32.80 5.84%
EY 2.17 4.51 2.97 7.27 3.15 -23.92 3.05 -5.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.68 0.70 0.56 0.43 0.86 -2.47%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 31/05/13 29/05/12 27/05/11 26/05/10 29/05/09 27/05/08 -
Price 0.20 0.21 0.22 0.20 0.16 0.25 0.32 -
P/RPS 0.97 0.80 0.48 0.49 0.34 0.52 0.72 5.09%
P/EPS 47.33 25.18 32.17 11.97 26.72 -6.97 29.99 7.89%
EY 2.11 3.97 3.11 8.36 3.74 -14.35 3.33 -7.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 0.65 0.61 0.47 0.71 0.79 -0.64%

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