[MUIIND] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 86.91%
YoY- 31.65%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 908,011 671,890 426,797 215,480 953,069 713,878 451,591 59.10%
PBT 27,621 12,441 -377 -1,336 -71,884 -24,612 -28,505 -
Tax -4,908 -9,042 -3,814 -740 -15,540 -7,260 -5,318 -5.19%
NP 22,713 3,399 -4,191 -2,076 -87,424 -31,872 -33,823 -
-
NP to SH 3,389 -14,397 -18,904 -9,706 -74,142 -26,285 -29,934 -
-
Tax Rate 17.77% 72.68% - - - - - -
Total Cost 885,298 668,491 430,988 217,556 1,040,493 745,750 485,414 49.11%
-
Net Worth 699,691 682,106 689,703 679,419 670,992 794,196 784,309 -7.30%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 699,691 682,106 689,703 679,419 670,992 794,196 784,309 -7.30%
NOSH 1,954,444 1,945,540 1,948,865 1,941,200 1,938,724 1,947,037 1,943,766 0.36%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.50% 0.51% -0.98% -0.96% -9.17% -4.46% -7.49% -
ROE 0.48% -2.11% -2.74% -1.43% -11.05% -3.31% -3.82% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.46 34.53 21.90 11.10 49.16 36.66 23.23 58.53%
EPS 0.17 -0.74 -0.97 -0.50 -3.82 -1.35 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.358 0.3506 0.3539 0.35 0.3461 0.4079 0.4035 -7.64%
Adjusted Per Share Value based on latest NOSH - 1,941,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.12 20.80 13.22 6.67 29.51 22.10 13.98 59.14%
EPS 0.10 -0.45 -0.59 -0.30 -2.30 -0.81 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2112 0.2136 0.2104 0.2078 0.2459 0.2429 -7.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.21 0.24 0.26 0.15 0.16 0.20 0.25 -
P/RPS 0.45 0.69 1.19 1.35 0.33 0.55 1.08 -44.12%
P/EPS 121.11 -32.43 -26.80 -30.00 -4.18 -14.81 -16.23 -
EY 0.83 -3.08 -3.73 -3.33 -23.90 -6.75 -6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.73 0.43 0.46 0.49 0.62 -3.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 21/08/09 29/05/09 26/02/09 24/11/08 27/08/08 -
Price 0.19 0.23 0.24 0.25 0.14 0.15 0.24 -
P/RPS 0.41 0.67 1.10 2.25 0.28 0.41 1.03 -45.79%
P/EPS 109.57 -31.08 -24.74 -50.00 -3.66 -11.11 -15.58 -
EY 0.91 -3.22 -4.04 -2.00 -27.32 -9.00 -6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.68 0.71 0.40 0.37 0.59 -6.88%

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