[MUIIND] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -518.34%
YoY- -815.93%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 911,081 928,275 939,575 953,069 992,738 951,001 860,500 3.87%
PBT -34,831 -43,756 -65,454 -71,884 23,792 23,955 49,886 -
Tax -17,322 -14,036 -10,858 -15,540 -3,423 -6,246 -11,021 35.14%
NP -52,153 -57,792 -76,312 -87,424 20,369 17,709 38,865 -
-
NP to SH -62,254 -63,112 -69,647 -74,142 17,723 11,815 20,756 -
-
Tax Rate - - - - 14.39% 26.07% 22.09% -
Total Cost 963,234 986,067 1,015,887 1,040,493 972,369 933,292 821,635 11.17%
-
Net Worth 687,023 692,589 679,419 700,448 783,382 783,736 788,252 -8.74%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 687,023 692,589 679,419 700,448 783,382 783,736 788,252 -8.74%
NOSH 1,959,565 1,957,021 1,941,200 1,941,914 1,920,526 1,942,345 1,945,342 0.48%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -5.72% -6.23% -8.12% -9.17% 2.05% 1.86% 4.52% -
ROE -9.06% -9.11% -10.25% -10.58% 2.26% 1.51% 2.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.49 47.43 48.40 49.08 51.69 48.96 44.23 3.37%
EPS -3.18 -3.22 -3.59 -3.82 0.92 0.61 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3506 0.3539 0.35 0.3607 0.4079 0.4035 0.4052 -9.19%
Adjusted Per Share Value based on latest NOSH - 1,941,914
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.24 28.78 29.13 29.55 30.77 29.48 26.68 3.85%
EPS -1.93 -1.96 -2.16 -2.30 0.55 0.37 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.213 0.2147 0.2106 0.2171 0.2428 0.243 0.2444 -8.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.24 0.26 0.15 0.16 0.20 0.25 0.35 -
P/RPS 0.52 0.55 0.31 0.33 0.39 0.51 0.79 -24.31%
P/EPS -7.55 -8.06 -4.18 -4.19 21.67 41.10 32.80 -
EY -13.24 -12.40 -23.92 -23.86 4.61 2.43 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.43 0.44 0.49 0.62 0.86 -14.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 21/08/09 29/05/09 26/02/09 24/11/08 27/08/08 27/05/08 -
Price 0.23 0.24 0.25 0.14 0.15 0.24 0.32 -
P/RPS 0.49 0.51 0.52 0.29 0.29 0.49 0.72 -22.61%
P/EPS -7.24 -7.44 -6.97 -3.67 16.25 39.46 29.99 -
EY -13.81 -13.44 -14.35 -27.27 6.15 2.53 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.71 0.39 0.37 0.59 0.79 -11.28%

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