[MUIIND] QoQ Cumulative 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- 123.54%
YoY- 104.57%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 687,370 448,922 245,252 908,011 671,890 426,797 215,480 116.54%
PBT 60,963 12,837 7,345 27,621 12,441 -377 -1,336 -
Tax -16,803 -7,648 -6,229 -4,908 -9,042 -3,814 -740 700.34%
NP 44,160 5,189 1,116 22,713 3,399 -4,191 -2,076 -
-
NP to SH 33,580 538 -1,009 3,389 -14,397 -18,904 -9,706 -
-
Tax Rate 27.56% 59.58% 84.81% 17.77% 72.68% - - -
Total Cost 643,210 443,733 244,136 885,298 668,491 430,988 217,556 105.85%
-
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 4.81% 0.09% -0.15% 0.48% -2.11% -2.74% -1.43% -
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 33.98 25.03 12.15 46.46 34.53 21.90 11.10 110.68%
EPS 1.66 0.03 -0.05 0.17 -0.74 -0.97 -0.50 -
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 21.28 13.90 7.59 28.12 20.80 13.22 6.67 116.56%
EPS 1.04 0.02 -0.03 0.10 -0.45 -0.59 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2163 0.1845 0.2117 0.2167 0.2112 0.2136 0.2104 1.85%
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 0.50 0.64 1.56 0.45 0.69 1.19 1.35 -48.39%
P/EPS 10.24 533.33 -380.00 121.11 -32.43 -26.80 -30.00 -
EY 9.76 0.19 -0.26 0.83 -3.08 -3.73 -3.33 -
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 0.56 0.68 1.32 0.41 0.67 1.10 2.25 -60.39%
P/EPS 11.45 566.67 -320.00 109.57 -31.08 -24.74 -50.00 -
EY 8.74 0.18 -0.31 0.91 -3.22 -4.04 -2.00 -
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