[MUIIND] QoQ 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- 79.72%
YoY- 31.65%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 236,121 245,093 211,317 215,480 239,191 262,287 222,617 3.99%
PBT 15,180 12,818 959 -1,336 -47,272 3,893 -20,739 -
Tax 4,134 -5,228 -3,074 -740 -8,280 -1,942 104 1056.94%
NP 19,314 7,590 -2,115 -2,076 -55,552 1,951 -20,635 -
-
NP to SH 17,786 4,507 -9,198 -9,706 -47,857 3,649 -15,733 -
-
Tax Rate -27.23% 40.79% 320.54% - - 49.88% - -
Total Cost 216,807 237,503 213,432 217,556 294,743 260,336 243,252 -7.36%
-
Net Worth 686,611 687,023 692,589 679,419 700,448 783,382 783,736 -8.42%
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 686,611 687,023 692,589 679,419 700,448 783,382 783,736 -8.42%
NOSH 1,947,282 1,959,565 1,957,021 1,941,200 1,941,914 1,920,526 1,942,345 0.16%
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 8.18% 3.10% -1.00% -0.96% -23.22% 0.74% -9.27% -
ROE 2.59% 0.66% -1.33% -1.43% -6.83% 0.47% -2.01% -
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 12.13 12.51 10.80 11.10 12.32 13.66 11.46 3.84%
EPS 0.92 0.23 -0.47 -0.50 -2.47 0.19 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3506 0.3539 0.35 0.3607 0.4079 0.4035 -8.57%
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 7.32 7.60 6.55 6.68 7.41 8.13 6.90 4.00%
EPS 0.55 0.14 -0.29 -0.30 -1.48 0.11 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2128 0.213 0.2147 0.2106 0.2171 0.2428 0.243 -8.44%
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 1.73 1.92 2.41 1.35 1.30 1.46 2.18 -14.24%
P/EPS 22.99 104.35 -55.32 -30.00 -6.49 105.26 -30.86 -
EY 4.35 0.96 -1.81 -3.33 -15.40 0.95 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.73 0.43 0.44 0.49 0.62 -2.15%
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 1.57 1.84 2.22 2.25 1.14 1.10 2.09 -17.32%
P/EPS 20.80 100.00 -51.06 -50.00 -5.68 78.95 -29.63 -
EY 4.81 1.00 -1.96 -2.00 -17.60 1.27 -3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.68 0.71 0.39 0.37 0.59 -5.71%

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