[MUIIND] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -43.08%
YoY- 104.61%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 939,575 953,069 992,738 951,001 860,500 778,241 671,840 25.03%
PBT -65,454 -71,884 23,792 23,955 49,886 34,974 -245,267 -58.51%
Tax -10,858 -15,540 -3,423 -6,246 -11,021 -8,910 -7,697 25.75%
NP -76,312 -87,424 20,369 17,709 38,865 26,064 -252,964 -54.98%
-
NP to SH -69,647 -74,142 17,723 11,815 20,756 10,356 -248,479 -57.13%
-
Tax Rate - - 14.39% 26.07% 22.09% 25.48% - -
Total Cost 1,015,887 1,040,493 972,369 933,292 821,635 752,177 924,804 6.45%
-
Net Worth 679,419 700,448 783,382 783,736 788,252 840,058 795,544 -9.97%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 679,419 700,448 783,382 783,736 788,252 840,058 795,544 -9.97%
NOSH 1,941,200 1,941,914 1,920,526 1,942,345 1,945,342 1,942,780 1,882,500 2.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -8.12% -9.17% 2.05% 1.86% 4.52% 3.35% -37.65% -
ROE -10.25% -10.58% 2.26% 1.51% 2.63% 1.23% -31.23% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 48.40 49.08 51.69 48.96 44.23 40.06 35.69 22.49%
EPS -3.59 -3.82 0.92 0.61 1.07 0.53 -13.20 -57.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.3607 0.4079 0.4035 0.4052 0.4324 0.4226 -11.79%
Adjusted Per Share Value based on latest NOSH - 1,942,345
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 29.09 29.51 30.74 29.45 26.64 24.10 20.80 25.03%
EPS -2.16 -2.30 0.55 0.37 0.64 0.32 -7.69 -57.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2104 0.2169 0.2426 0.2427 0.2441 0.2601 0.2463 -9.96%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.15 0.16 0.20 0.25 0.35 0.36 0.32 -
P/RPS 0.31 0.33 0.39 0.51 0.79 0.90 0.90 -50.83%
P/EPS -4.18 -4.19 21.67 41.10 32.80 67.54 -2.42 43.91%
EY -23.92 -23.86 4.61 2.43 3.05 1.48 -41.25 -30.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.49 0.62 0.86 0.83 0.76 -31.56%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 24/11/08 27/08/08 27/05/08 27/02/08 22/11/07 -
Price 0.25 0.14 0.15 0.24 0.32 0.28 0.34 -
P/RPS 0.52 0.29 0.29 0.49 0.72 0.70 0.95 -33.06%
P/EPS -6.97 -3.67 16.25 39.46 29.99 52.53 -2.58 93.85%
EY -14.35 -27.27 6.15 2.53 3.33 1.90 -38.82 -48.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.39 0.37 0.59 0.79 0.65 0.80 -7.64%

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