[MUIIND] YoY Annualized Quarter 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- 2.62%
YoY- 36.85%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 860,754 886,514 897,844 853,594 903,182 557,662 783,120 1.58%
PBT 23,886 36,820 25,674 -754 -57,010 -34,972 -37,814 -
Tax -16,936 -20,382 -15,296 -7,628 -10,636 -15,964 48,894 -
NP 6,950 16,438 10,378 -8,382 -67,646 -50,936 11,080 -7.47%
-
NP to SH -5,216 1,622 1,076 -37,808 -59,868 -62,786 13,982 -
-
Tax Rate 70.90% 55.36% 59.58% - - - - -
Total Cost 853,804 870,076 887,466 861,976 970,828 608,598 772,040 1.69%
-
Net Worth 693,928 662,586 595,745 689,703 784,309 816,605 967,670 -5.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 693,928 662,586 595,745 689,703 784,309 816,605 967,670 -5.38%
NOSH 2,006,153 2,027,500 1,793,333 1,948,865 1,943,766 1,937,839 1,941,944 0.54%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.81% 1.85% 1.16% -0.98% -7.49% -9.13% 1.41% -
ROE -0.75% 0.24% 0.18% -5.48% -7.63% -7.69% 1.44% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 42.91 43.72 50.07 43.80 46.47 28.78 40.33 1.03%
EPS -0.26 0.08 0.06 -1.94 -3.08 -3.24 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.3268 0.3322 0.3539 0.4035 0.4214 0.4983 -5.89%
Adjusted Per Share Value based on latest NOSH - 1,957,021
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.65 27.45 27.80 26.43 27.97 17.27 24.25 1.58%
EPS -0.16 0.05 0.03 -1.17 -1.85 -1.94 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2149 0.2052 0.1845 0.2136 0.2429 0.2529 0.2996 -5.38%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.22 0.19 0.16 0.26 0.25 0.32 0.14 -
P/RPS 0.51 0.43 0.32 0.59 0.54 1.11 0.35 6.46%
P/EPS -84.62 237.50 266.67 -13.40 -8.12 -9.88 19.44 -
EY -1.18 0.42 0.38 -7.46 -12.32 -10.13 5.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.48 0.73 0.62 0.76 0.28 14.75%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 18/08/11 17/08/10 21/08/09 27/08/08 28/08/07 28/08/06 -
Price 0.22 0.16 0.17 0.24 0.24 0.30 0.13 -
P/RPS 0.51 0.37 0.34 0.55 0.52 1.04 0.32 8.07%
P/EPS -84.62 200.00 283.33 -12.37 -7.79 -9.26 18.06 -
EY -1.18 0.50 0.35 -8.08 -12.83 -10.80 5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.51 0.68 0.59 0.71 0.26 16.18%

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