[MUIIND] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 117.65%
YoY- 104.57%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 916,493 897,844 981,008 908,011 895,853 853,594 861,920 4.17%
PBT 81,284 25,674 29,380 27,621 16,588 -754 -5,344 -
Tax -22,404 -15,296 -24,916 -4,908 -12,056 -7,628 -2,960 285.02%
NP 58,880 10,378 4,464 22,713 4,532 -8,382 -8,304 -
-
NP to SH 44,773 1,076 -4,036 3,389 -19,196 -37,808 -38,824 -
-
Tax Rate 27.56% 59.58% 84.81% 17.77% 72.68% - - -
Total Cost 857,613 887,466 976,544 885,298 891,321 861,976 870,224 -0.96%
-
Net Worth 698,706 595,745 683,698 699,691 682,106 689,703 679,419 1.88%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 698,706 595,745 683,698 699,691 682,106 689,703 679,419 1.88%
NOSH 2,022,891 1,793,333 2,017,999 1,954,444 1,945,540 1,948,865 1,941,200 2.78%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.42% 1.16% 0.46% 2.50% 0.51% -0.98% -0.96% -
ROE 6.41% 0.18% -0.59% 0.48% -2.81% -5.48% -5.71% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.31 50.07 48.61 46.46 46.05 43.80 44.40 1.36%
EPS 2.21 0.06 -0.20 0.17 -0.99 -1.94 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.3322 0.3388 0.358 0.3506 0.3539 0.35 -0.87%
Adjusted Per Share Value based on latest NOSH - 1,947,282
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.41 27.83 30.41 28.15 27.77 26.46 26.72 4.16%
EPS 1.39 0.03 -0.13 0.11 -0.60 -1.17 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2166 0.1847 0.2119 0.2169 0.2115 0.2138 0.2106 1.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.16 0.19 0.21 0.24 0.26 0.15 -
P/RPS 0.38 0.32 0.39 0.45 0.52 0.59 0.34 7.68%
P/EPS 7.68 266.67 -95.00 121.11 -24.32 -13.40 -7.50 -
EY 13.02 0.38 -1.05 0.83 -4.11 -7.46 -13.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.56 0.59 0.68 0.73 0.43 9.08%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 17/08/10 26/05/10 24/02/10 24/11/09 21/08/09 29/05/09 -
Price 0.19 0.17 0.16 0.19 0.23 0.24 0.25 -
P/RPS 0.42 0.34 0.33 0.41 0.50 0.55 0.56 -17.43%
P/EPS 8.58 283.33 -80.00 109.57 -23.31 -12.37 -12.50 -
EY 11.65 0.35 -1.25 0.91 -4.29 -8.08 -8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.47 0.53 0.66 0.68 0.71 -15.63%

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