[MUIIND] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 383.77%
YoY- 339.55%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 245,093 262,287 220,550 179,943 302,432 358,291 359,087 -6.16%
PBT 12,818 3,893 4,056 4,050 -19,061 -37,522 -26,478 -
Tax -5,228 -1,942 -4,765 -20,039 -1,417 -2,285 -9,116 -8.84%
NP 7,590 1,951 -709 -15,989 -20,478 -39,807 -35,594 -
-
NP to SH 4,507 3,649 -2,259 45,611 -19,040 -39,807 -35,594 -
-
Tax Rate 40.79% 49.88% 117.48% 494.79% - - - -
Total Cost 237,503 260,336 221,259 195,932 322,910 398,098 394,681 -8.10%
-
Net Worth 687,023 783,382 795,544 1,021,686 1,207,679 404,672 479,838 6.15%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 687,023 783,382 795,544 1,021,686 1,207,679 404,672 479,838 6.15%
NOSH 1,959,565 1,920,526 1,882,500 1,940,893 1,942,857 1,941,804 1,945,027 0.12%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.10% 0.74% -0.32% -8.89% -6.77% -11.11% -9.91% -
ROE 0.66% 0.47% -0.28% 4.46% -1.58% -9.84% -7.42% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.51 13.66 11.72 9.27 15.57 18.45 18.46 -6.27%
EPS 0.23 0.19 -0.12 2.35 -0.98 -2.05 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3506 0.4079 0.4226 0.5264 0.6216 0.2084 0.2467 6.02%
Adjusted Per Share Value based on latest NOSH - 1,940,893
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.60 8.13 6.84 5.58 9.38 11.11 11.13 -6.15%
EPS 0.14 0.11 -0.07 1.41 -0.59 -1.23 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.213 0.2428 0.2466 0.3167 0.3744 0.1254 0.1487 6.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.24 0.20 0.32 0.14 0.10 0.19 0.25 -
P/RPS 1.92 1.46 2.73 1.51 0.64 1.03 1.35 6.04%
P/EPS 104.35 105.26 -266.67 5.96 -10.20 -9.27 -13.66 -
EY 0.96 0.95 -0.38 16.79 -9.80 -10.79 -7.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.49 0.76 0.27 0.16 0.91 1.01 -6.37%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 24/11/08 22/11/07 27/11/06 21/11/05 23/11/04 21/11/03 -
Price 0.23 0.15 0.34 0.19 0.09 0.19 0.31 -
P/RPS 1.84 1.10 2.90 2.05 0.58 1.03 1.68 1.52%
P/EPS 100.00 78.95 -283.33 8.09 -9.18 -9.27 -16.94 -
EY 1.00 1.27 -0.35 12.37 -10.89 -10.79 -5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.37 0.80 0.36 0.14 0.91 1.26 -10.20%

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