[MUIIND] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 23.84%
YoY- 45.23%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 448,922 245,252 908,011 671,890 426,797 215,480 953,069 -39.54%
PBT 12,837 7,345 27,621 12,441 -377 -1,336 -71,884 -
Tax -7,648 -6,229 -4,908 -9,042 -3,814 -740 -15,540 -37.74%
NP 5,189 1,116 22,713 3,399 -4,191 -2,076 -87,424 -
-
NP to SH 538 -1,009 3,389 -14,397 -18,904 -9,706 -74,142 -
-
Tax Rate 59.58% 84.81% 17.77% 72.68% - - - -
Total Cost 443,733 244,136 885,298 668,491 430,988 217,556 1,040,493 -43.43%
-
Net Worth 595,745 683,698 699,691 682,106 689,703 679,419 670,992 -7.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 595,745 683,698 699,691 682,106 689,703 679,419 670,992 -7.64%
NOSH 1,793,333 2,017,999 1,954,444 1,945,540 1,948,865 1,941,200 1,938,724 -5.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.16% 0.46% 2.50% 0.51% -0.98% -0.96% -9.17% -
ROE 0.09% -0.15% 0.48% -2.11% -2.74% -1.43% -11.05% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.03 12.15 46.46 34.53 21.90 11.10 49.16 -36.31%
EPS 0.03 -0.05 0.17 -0.74 -0.97 -0.50 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3322 0.3388 0.358 0.3506 0.3539 0.35 0.3461 -2.70%
Adjusted Per Share Value based on latest NOSH - 1,959,565
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.92 7.60 28.15 20.83 13.23 6.68 29.55 -39.54%
EPS 0.02 -0.03 0.11 -0.45 -0.59 -0.30 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1847 0.2119 0.2169 0.2115 0.2138 0.2106 0.208 -7.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.16 0.19 0.21 0.24 0.26 0.15 0.16 -
P/RPS 0.64 1.56 0.45 0.69 1.19 1.35 0.33 55.70%
P/EPS 533.33 -380.00 121.11 -32.43 -26.80 -30.00 -4.18 -
EY 0.19 -0.26 0.83 -3.08 -3.73 -3.33 -23.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.59 0.68 0.73 0.43 0.46 2.88%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 26/05/10 24/02/10 24/11/09 21/08/09 29/05/09 26/02/09 -
Price 0.17 0.16 0.19 0.23 0.24 0.25 0.14 -
P/RPS 0.68 1.32 0.41 0.67 1.10 2.25 0.28 80.96%
P/EPS 566.67 -320.00 109.57 -31.08 -24.74 -50.00 -3.66 -
EY 0.18 -0.31 0.91 -3.22 -4.04 -2.00 -27.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.53 0.66 0.68 0.71 0.40 17.63%

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