[MUIIND] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 9.38%
YoY- -634.17%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 937,783 908,011 911,081 928,275 939,575 953,069 992,738 -3.72%
PBT 36,302 27,621 -34,831 -43,756 -65,454 -71,884 23,792 32.56%
Tax -10,397 -4,908 -17,322 -14,036 -10,858 -15,540 -3,423 109.87%
NP 25,905 22,713 -52,153 -57,792 -76,312 -87,424 20,369 17.40%
-
NP to SH 12,086 3,389 -62,254 -63,112 -69,647 -74,142 17,723 -22.54%
-
Tax Rate 28.64% 17.77% - - - - 14.39% -
Total Cost 911,878 885,298 963,234 986,067 1,015,887 1,040,493 972,369 -4.19%
-
Net Worth 683,698 686,611 687,023 692,589 679,419 700,448 783,382 -8.68%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 683,698 686,611 687,023 692,589 679,419 700,448 783,382 -8.68%
NOSH 2,017,999 1,947,282 1,959,565 1,957,021 1,941,200 1,941,914 1,920,526 3.35%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.76% 2.50% -5.72% -6.23% -8.12% -9.17% 2.05% -
ROE 1.77% 0.49% -9.06% -9.11% -10.25% -10.58% 2.26% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 46.47 46.63 46.49 47.43 48.40 49.08 51.69 -6.85%
EPS 0.60 0.17 -3.18 -3.22 -3.59 -3.82 0.92 -24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3388 0.3526 0.3506 0.3539 0.35 0.3607 0.4079 -11.64%
Adjusted Per Share Value based on latest NOSH - 1,957,021
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 29.04 28.12 28.21 28.74 29.09 29.51 30.74 -3.72%
EPS 0.37 0.10 -1.93 -1.95 -2.16 -2.30 0.55 -23.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2126 0.2127 0.2145 0.2104 0.2169 0.2426 -8.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.19 0.21 0.24 0.26 0.15 0.16 0.20 -
P/RPS 0.41 0.45 0.52 0.55 0.31 0.33 0.39 3.39%
P/EPS 31.72 120.66 -7.55 -8.06 -4.18 -4.19 21.67 28.94%
EY 3.15 0.83 -13.24 -12.40 -23.92 -23.86 4.61 -22.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.68 0.73 0.43 0.44 0.49 9.31%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 21/08/09 29/05/09 26/02/09 24/11/08 -
Price 0.16 0.19 0.23 0.24 0.25 0.14 0.15 -
P/RPS 0.34 0.41 0.49 0.51 0.52 0.29 0.29 11.19%
P/EPS 26.72 109.17 -7.24 -7.44 -6.97 -3.67 16.25 39.35%
EY 3.74 0.92 -13.81 -13.44 -14.35 -27.27 6.15 -28.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.66 0.68 0.71 0.39 0.37 17.30%

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