[MUIIND] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 47.64%
YoY- 31.65%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 838,748 918,604 981,008 861,920 915,896 586,860 865,236 -0.51%
PBT 22,960 38,576 29,380 -5,344 -31,064 -90,712 -39,112 -
Tax -16,320 -20,684 -24,916 -2,960 -21,688 -13,244 130,004 -
NP 6,640 17,892 4,464 -8,304 -52,752 -103,956 90,892 -35.31%
-
NP to SH -7,064 2,688 -4,036 -38,824 -56,804 -98,404 92,256 -
-
Tax Rate 71.08% 53.62% 84.81% - - - - -
Total Cost 832,108 900,712 976,544 870,224 968,648 690,816 774,344 1.20%
-
Net Worth 664,800 738,752 683,698 679,419 788,252 811,251 982,255 -6.29%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 664,800 738,752 683,698 679,419 788,252 811,251 982,255 -6.29%
NOSH 1,962,222 2,240,000 2,017,999 1,941,200 1,945,342 1,937,086 1,938,151 0.20%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.79% 1.95% 0.46% -0.96% -5.76% -17.71% 10.50% -
ROE -1.06% 0.36% -0.59% -5.71% -7.21% -12.13% 9.39% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 42.74 41.01 48.61 44.40 47.08 30.30 44.64 -0.72%
EPS -0.36 0.12 -0.20 -2.00 -2.92 -5.08 4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3388 0.3298 0.3388 0.35 0.4052 0.4188 0.5068 -6.48%
Adjusted Per Share Value based on latest NOSH - 1,941,200
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.97 28.44 30.38 26.69 28.36 18.17 26.79 -0.51%
EPS -0.22 0.08 -0.12 -1.20 -1.76 -3.05 2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2058 0.2287 0.2117 0.2104 0.2441 0.2512 0.3041 -6.29%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.23 0.23 0.19 0.15 0.35 0.31 0.11 -
P/RPS 0.54 0.56 0.39 0.34 0.74 1.02 0.25 13.68%
P/EPS -63.89 191.67 -95.00 -7.50 -11.99 -6.10 2.31 -
EY -1.57 0.52 -1.05 -13.33 -8.34 -16.39 43.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.56 0.43 0.86 0.74 0.22 20.67%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 26/05/10 29/05/09 27/05/08 30/05/07 29/05/06 -
Price 0.22 0.20 0.16 0.25 0.32 0.28 0.12 -
P/RPS 0.51 0.49 0.33 0.56 0.68 0.92 0.27 11.17%
P/EPS -61.11 166.67 -80.00 -12.50 -10.96 -5.51 2.52 -
EY -1.64 0.60 -1.25 -8.00 -9.13 -18.14 39.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.47 0.71 0.79 0.67 0.24 18.04%

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