[MUIIND] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 50.0%
YoY- 107.13%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 928,275 939,575 953,069 992,738 951,001 860,500 778,241 12.48%
PBT -43,756 -65,454 -71,884 23,792 23,955 49,886 34,974 -
Tax -14,036 -10,858 -15,540 -3,423 -6,246 -11,021 -8,910 35.42%
NP -57,792 -76,312 -87,424 20,369 17,709 38,865 26,064 -
-
NP to SH -63,112 -69,647 -74,142 17,723 11,815 20,756 10,356 -
-
Tax Rate - - - 14.39% 26.07% 22.09% 25.48% -
Total Cost 986,067 1,015,887 1,040,493 972,369 933,292 821,635 752,177 19.80%
-
Net Worth 692,589 679,419 700,448 783,382 783,736 788,252 840,058 -12.08%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 692,589 679,419 700,448 783,382 783,736 788,252 840,058 -12.08%
NOSH 1,957,021 1,941,200 1,941,914 1,920,526 1,942,345 1,945,342 1,942,780 0.48%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -6.23% -8.12% -9.17% 2.05% 1.86% 4.52% 3.35% -
ROE -9.11% -10.25% -10.58% 2.26% 1.51% 2.63% 1.23% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.43 48.40 49.08 51.69 48.96 44.23 40.06 11.92%
EPS -3.22 -3.59 -3.82 0.92 0.61 1.07 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3539 0.35 0.3607 0.4079 0.4035 0.4052 0.4324 -12.51%
Adjusted Per Share Value based on latest NOSH - 1,920,526
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.74 29.09 29.51 30.74 29.45 26.64 24.10 12.46%
EPS -1.95 -2.16 -2.30 0.55 0.37 0.64 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2145 0.2104 0.2169 0.2426 0.2427 0.2441 0.2601 -12.06%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.26 0.15 0.16 0.20 0.25 0.35 0.36 -
P/RPS 0.55 0.31 0.33 0.39 0.51 0.79 0.90 -28.00%
P/EPS -8.06 -4.18 -4.19 21.67 41.10 32.80 67.54 -
EY -12.40 -23.92 -23.86 4.61 2.43 3.05 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.43 0.44 0.49 0.62 0.86 0.83 -8.20%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 29/05/09 26/02/09 24/11/08 27/08/08 27/05/08 27/02/08 -
Price 0.24 0.25 0.14 0.15 0.24 0.32 0.28 -
P/RPS 0.51 0.52 0.29 0.29 0.49 0.72 0.70 -19.04%
P/EPS -7.44 -6.97 -3.67 16.25 39.46 29.99 52.53 -
EY -13.44 -14.35 -27.27 6.15 2.53 3.33 1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.39 0.37 0.59 0.79 0.65 3.05%

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