[MUIIND] YoY TTM 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- 9.38%
YoY- -634.17%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 915,036 921,712 930,136 928,275 951,001 631,233 963,511 -0.85%
PBT 47,721 78,564 40,835 -43,756 23,955 -245,273 -395,742 -
Tax -22,915 -25,748 -8,742 -14,036 -6,246 -22,971 93,765 -
NP 24,806 52,816 32,093 -57,792 17,709 -268,244 -301,977 -
-
NP to SH 12,437 36,032 22,831 -63,112 11,815 -256,267 -309,016 -
-
Tax Rate 48.02% 32.77% 21.41% - 26.07% - - -
Total Cost 890,230 868,896 898,043 986,067 933,292 899,477 1,265,488 -5.68%
-
Net Worth 728,119 454,251 642,391 692,589 783,736 817,756 964,960 -4.58%
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 728,119 454,251 642,391 692,589 783,736 817,756 964,960 -4.58%
NOSH 2,105,000 1,390,000 1,933,750 1,957,021 1,942,345 1,940,571 1,936,506 1.39%
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 2.71% 5.73% 3.45% -6.23% 1.86% -42.50% -31.34% -
ROE 1.71% 7.93% 3.55% -9.11% 1.51% -31.34% -32.02% -
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 43.47 66.31 48.10 47.43 48.96 32.53 49.76 -2.22%
EPS 0.59 2.59 1.18 -3.22 0.61 -13.21 -15.96 -
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 28.37 28.57 28.83 28.78 29.48 19.57 29.87 -0.85%
EPS 0.39 1.12 0.71 -1.96 0.37 -7.94 -9.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2257 0.1408 0.1991 0.2147 0.243 0.2535 0.2991 -4.58%
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 0.29 0.33 0.55 0.51 0.98 0.28 10.50%
P/EPS 37.24 7.33 13.55 -8.06 41.10 -2.42 -0.88 -
EY 2.69 13.64 7.38 -12.40 2.43 -41.27 -113.98 -
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 0.24 0.35 0.51 0.49 0.92 0.26 11.87%
P/EPS 37.24 6.17 14.40 -7.44 39.46 -2.27 -0.81 -
EY 2.69 16.20 6.95 -13.44 2.53 -44.02 -122.75 -
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