[MUIIND] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 49.23%
YoY- 45.23%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 846,678 908,377 916,493 895,853 951,837 665,841 762,004 1.77%
PBT 201,598 23,038 81,284 16,588 -32,816 -17,906 -19,809 -
Tax -18,929 -20,173 -22,404 -12,056 -9,680 -16,996 5,877 -
NP 182,669 2,865 58,880 4,532 -42,496 -34,902 -13,932 -
-
NP to SH 65,816 -6,224 44,773 -19,196 -35,046 -44,869 70,136 -1.05%
-
Tax Rate 9.39% 87.56% 27.56% 72.68% - - - -
Total Cost 664,009 905,512 857,613 891,321 994,333 700,743 775,936 -2.56%
-
Net Worth 697,941 671,583 698,706 682,106 794,196 822,042 1,021,759 -6.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 697,941 671,583 698,706 682,106 794,196 822,042 1,021,759 -6.14%
NOSH 2,082,784 2,029,565 2,022,891 1,945,540 1,947,036 1,945,202 1,941,033 1.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.57% 0.32% 6.42% 0.51% -4.46% -5.24% -1.83% -
ROE 9.43% -0.93% 6.41% -2.81% -4.41% -5.46% 6.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.65 44.76 45.31 46.05 48.89 34.23 39.26 0.58%
EPS 3.16 -0.31 2.21 -0.99 -1.80 -2.31 3.61 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3351 0.3309 0.3454 0.3506 0.4079 0.4226 0.5264 -7.24%
Adjusted Per Share Value based on latest NOSH - 1,959,565
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.22 28.13 28.38 27.74 29.47 20.62 23.59 1.77%
EPS 2.04 -0.19 1.39 -0.59 -1.09 -1.39 2.17 -1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2161 0.2079 0.2163 0.2112 0.2459 0.2545 0.3164 -6.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.23 0.21 0.17 0.24 0.20 0.32 0.14 -
P/RPS 0.57 0.47 0.38 0.52 0.41 0.93 0.36 7.95%
P/EPS 7.28 -68.48 7.68 -24.32 -11.11 -13.87 3.87 11.09%
EY 13.74 -1.46 13.02 -4.11 -9.00 -7.21 25.81 -9.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.49 0.68 0.49 0.76 0.27 16.91%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 21/11/11 29/11/10 24/11/09 24/11/08 22/11/07 27/11/06 -
Price 0.21 0.22 0.19 0.23 0.15 0.34 0.19 -
P/RPS 0.52 0.49 0.42 0.50 0.31 0.99 0.48 1.34%
P/EPS 6.65 -71.74 8.58 -23.31 -8.33 -14.74 5.26 3.98%
EY 15.05 -1.39 11.65 -4.29 -12.00 -6.78 19.02 -3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.55 0.66 0.37 0.80 0.36 9.76%

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