[MUIIND] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2.62%
YoY- 36.85%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 981,008 908,011 895,853 853,594 861,920 953,069 951,837 2.03%
PBT 29,380 27,621 16,588 -754 -5,344 -71,884 -32,816 -
Tax -24,916 -4,908 -12,056 -7,628 -2,960 -15,540 -9,680 87.92%
NP 4,464 22,713 4,532 -8,382 -8,304 -87,424 -42,496 -
-
NP to SH -4,036 3,389 -19,196 -37,808 -38,824 -74,142 -35,046 -76.36%
-
Tax Rate 84.81% 17.77% 72.68% - - - - -
Total Cost 976,544 885,298 891,321 861,976 870,224 1,040,493 994,333 -1.19%
-
Net Worth 683,698 699,691 682,106 689,703 679,419 670,992 794,196 -9.51%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 683,698 699,691 682,106 689,703 679,419 670,992 794,196 -9.51%
NOSH 2,017,999 1,954,444 1,945,540 1,948,865 1,941,200 1,938,724 1,947,036 2.41%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.46% 2.50% 0.51% -0.98% -0.96% -9.17% -4.46% -
ROE -0.59% 0.48% -2.81% -5.48% -5.71% -11.05% -4.41% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 48.61 46.46 46.05 43.80 44.40 49.16 48.89 -0.38%
EPS -0.20 0.17 -0.99 -1.94 -2.00 -3.82 -1.80 -76.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3388 0.358 0.3506 0.3539 0.35 0.3461 0.4079 -11.64%
Adjusted Per Share Value based on latest NOSH - 1,957,021
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 30.38 28.12 27.74 26.43 26.69 29.51 29.47 2.05%
EPS -0.12 0.10 -0.59 -1.17 -1.20 -2.30 -1.09 -77.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2167 0.2112 0.2136 0.2104 0.2078 0.2459 -9.50%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.19 0.21 0.24 0.26 0.15 0.16 0.20 -
P/RPS 0.39 0.45 0.52 0.59 0.34 0.33 0.41 -3.28%
P/EPS -95.00 121.11 -24.32 -13.40 -7.50 -4.18 -11.11 318.70%
EY -1.05 0.83 -4.11 -7.46 -13.33 -23.90 -9.00 -76.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.68 0.73 0.43 0.46 0.49 9.31%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 21/08/09 29/05/09 26/02/09 24/11/08 -
Price 0.16 0.19 0.23 0.24 0.25 0.14 0.15 -
P/RPS 0.33 0.41 0.50 0.55 0.56 0.28 0.31 4.26%
P/EPS -80.00 109.57 -23.31 -12.37 -12.50 -3.66 -8.33 352.44%
EY -1.25 0.91 -4.29 -8.08 -8.00 -27.32 -12.00 -77.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.66 0.68 0.71 0.40 0.37 17.30%

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