[MUIIND] YoY Cumulative 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- -94.77%

YoY- 36.85%

Quarter Report

MUIIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	430,377	443,257	448,922	426,797	451,591	278,831	391,560	1.58%
YoY %	-2.91%	-1.26%	5.18%	-5.49%	61.96%	-28.79%	-	-
Horiz. %	109.91%	113.20%	114.65%	109.00%	115.33%	71.21%	100.00%	-
PBT	11,943	18,410	12,837	-377	-28,505	-17,486	-18,907	-
YoY %	-35.13%	43.41%	3,505.04%	98.68%	-63.02%	7.52%	-	-
Horiz. %	-63.17%	-97.37%	-67.90%	1.99%	150.76%	92.48%	100.00%	-
Tax	-8,468	-10,191	-7,648	-3,814	-5,318	-7,982	24,447	-
YoY %	16.91%	-33.25%	-100.52%	28.28%	33.38%	-132.65%	-	-
Horiz. %	-34.64%	-41.69%	-31.28%	-15.60%	-21.75%	-32.65%	100.00%	-
NP	3,475	8,219	5,189	-4,191	-33,823	-25,468	5,540	-7.47%
YoY %	-57.72%	58.39%	223.81%	87.61%	-32.81%	-559.71%	-	-
Horiz. %	62.73%	148.36%	93.66%	-75.65%	-610.52%	-459.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,608	811	538	-18,904	-29,934	-31,393	6,991	-
YoY %	-421.58%	50.74%	102.85%	36.85%	4.65%	-549.05%	-	-
Horiz. %	-37.31%	11.60%	7.70%	-270.40%	-428.18%	-449.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	70.90%	55.36%	59.58%	-	-	-	-	-
YoY %	28.07%	-7.08%	0.00%	-	-	-	-	-
Horiz. %	119.00%	92.92%	100.00%	-	-	-	-	-
Total Cost	426,902	435,038	443,733	430,988	485,414	304,299	386,020	1.69%
YoY %	-1.87%	-1.96%	2.96%	-11.21%	59.52%	-21.17%	-	-
Horiz. %	110.59%	112.70%	114.95%	111.65%	125.75%	78.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	693,928	662,586	595,745	689,703	784,309	816,605	967,670	-5.38%
YoY %	4.73%	11.22%	-13.62%	-12.06%	-3.95%	-15.61%	-	-
Horiz. %	71.71%	68.47%	61.56%	71.27%	81.05%	84.39%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	693,928	662,586	595,745	689,703	784,309	816,605	967,670	-5.38%
YoY %	4.73%	11.22%	-13.62%	-12.06%	-3.95%	-15.61%	-	-
Horiz. %	71.71%	68.47%	61.56%	71.27%	81.05%	84.39%	100.00%	-
NOSH	2,006,153	2,027,500	1,793,333	1,948,865	1,943,766	1,937,839	1,941,944	0.54%
YoY %	-1.05%	13.06%	-7.98%	0.26%	0.31%	-0.21%	-	-
Horiz. %	103.31%	104.41%	92.35%	100.36%	100.09%	99.79%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	0.81%	1.85%	1.16%	-0.98%	-7.49%	-9.13%	1.41%	-
YoY %	-56.22%	59.48%	218.37%	86.92%	17.96%	-747.52%	-	-
Horiz. %	57.45%	131.21%	82.27%	-69.50%	-531.21%	-647.52%	100.00%	-
ROE	-0.38%	0.12%	0.09%	-2.74%	-3.82%	-3.84%	0.72%	-
YoY %	-416.67%	33.33%	103.28%	28.27%	0.52%	-633.33%	-	-
Horiz. %	-52.78%	16.67%	12.50%	-380.56%	-530.56%	-533.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	21.45	21.86	25.03	21.90	23.23	14.39	20.16	1.03%
YoY %	-1.88%	-12.66%	14.29%	-5.73%	61.43%	-28.62%	-	-
Horiz. %	106.40%	108.43%	124.16%	108.63%	115.23%	71.38%	100.00%	-
EPS	-0.13	0.04	0.03	-0.97	-1.54	-1.62	0.36	-
YoY %	-425.00%	33.33%	103.09%	37.01%	4.94%	-550.00%	-	-
Horiz. %	-36.11%	11.11%	8.33%	-269.44%	-427.78%	-450.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3459	0.3268	0.3322	0.3539	0.4035	0.4214	0.4983	-5.89%
YoY %	5.84%	-1.63%	-6.13%	-12.29%	-4.25%	-15.43%	-	-
Horiz. %	69.42%	65.58%	66.67%	71.02%	80.98%	84.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,957,021
RPS	13.34	13.74	13.92	13.23	14.00	8.64	12.14	1.58%
YoY %	-2.91%	-1.29%	5.22%	-5.50%	62.04%	-28.83%	-	-
Horiz. %	109.88%	113.18%	114.66%	108.98%	115.32%	71.17%	100.00%	-
EPS	-0.08	0.03	0.02	-0.59	-0.93	-0.97	0.22	-
YoY %	-366.67%	50.00%	103.39%	36.56%	4.12%	-540.91%	-	-
Horiz. %	-36.36%	13.64%	9.09%	-268.18%	-422.73%	-440.91%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2151	0.2054	0.1847	0.2138	0.2431	0.2531	0.30	-5.38%
YoY %	4.72%	11.21%	-13.61%	-12.05%	-3.95%	-15.63%	-	-
Horiz. %	71.70%	68.47%	61.57%	71.27%	81.03%	84.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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	1.03	0.87	0.64	1.19	1.08	2.22	0.69	6.89%
YoY %	18.39%	35.94%	-46.22%	10.19%	-51.35%	221.74%	-	-
Horiz. %	149.28%	126.09%	92.75%	172.46%	156.52%	321.74%	100.00%	-
P/EPS	-169.23	475.00	533.33	-26.80	-16.23	-19.75	38.89	-
YoY %	-135.63%	-10.94%	2,090.04%	-65.13%	17.82%	-150.78%	-	-
Horiz. %	-435.15%	1,221.39%	1,371.38%	-68.91%	-41.73%	-50.78%	100.00%	-
EY	-0.59	0.21	0.19	-3.73	-6.16	-5.06	2.57	-
YoY %	-380.95%	10.53%	105.09%	39.45%	-21.74%	-296.89%	-	-
Horiz. %	-22.96%	8.17%	7.39%	-145.14%	-239.69%	-196.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.64	0.58	0.48	0.73	0.62	0.76	0.28	14.75%
YoY %	10.34%	20.83%	-34.25%	17.74%	-18.42%	171.43%	-	-
Horiz. %	228.57%	207.14%	171.43%	260.71%	221.43%	271.43%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
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	1.03	0.73	0.68	1.10	1.03	2.08	0.64	8.24%
YoY %	41.10%	7.35%	-38.18%	6.80%	-50.48%	225.00%	-	-
Horiz. %	160.94%	114.06%	106.25%	171.88%	160.94%	325.00%	100.00%	-
P/EPS	-169.23	400.00	566.67	-24.74	-15.58	-18.52	36.11	-
YoY %	-142.31%	-29.41%	2,390.50%	-58.79%	15.87%	-151.29%	-	-
Horiz. %	-468.65%	1,107.73%	1,569.29%	-68.51%	-43.15%	-51.29%	100.00%	-
EY	-0.59	0.25	0.18	-4.04	-6.42	-5.40	2.77	-
YoY %	-336.00%	38.89%	104.46%	37.07%	-18.89%	-294.95%	-	-
Horiz. %	-21.30%	9.03%	6.50%	-145.85%	-231.77%	-194.95%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.64	0.49	0.51	0.68	0.59	0.71	0.26	16.18%
YoY %	30.61%	-3.92%	-25.00%	15.25%	-16.90%	173.08%	-	-
Horiz. %	246.15%	188.46%	196.15%	261.54%	226.92%	273.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos