[MUIIND] QoQ 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 897,844 981,008 908,011 895,853 853,594 861,920 953,069 -3.91%
PBT 25,674 29,380 27,621 16,588 -754 -5,344 -71,884 -
Tax -15,296 -24,916 -4,908 -12,056 -7,628 -2,960 -15,540 -1.05%
NP 10,378 4,464 22,713 4,532 -8,382 -8,304 -87,424 -
-
NP to SH 1,076 -4,036 3,389 -19,196 -37,808 -38,824 -74,142 -
-
Tax Rate 59.58% 84.81% 17.77% 72.68% - - - -
Total Cost 887,466 976,544 885,298 891,321 861,976 870,224 1,040,493 -10.08%
-
Net Worth 595,745 683,698 699,691 682,106 689,703 679,419 670,992 -7.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 595,745 683,698 699,691 682,106 689,703 679,419 670,992 -7.64%
NOSH 1,793,333 2,017,999 1,954,444 1,945,540 1,948,865 1,941,200 1,938,724 -5.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.16% 0.46% 2.50% 0.51% -0.98% -0.96% -9.17% -
ROE 0.18% -0.59% 0.48% -2.81% -5.48% -5.71% -11.05% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.07 48.61 46.46 46.05 43.80 44.40 49.16 1.23%
EPS 0.06 -0.20 0.17 -0.99 -1.94 -2.00 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3322 0.3388 0.358 0.3506 0.3539 0.35 0.3461 -2.70%
Adjusted Per Share Value based on latest NOSH - 1,959,565
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.83 30.41 28.15 27.77 26.46 26.72 29.55 -3.92%
EPS 0.03 -0.13 0.11 -0.60 -1.17 -1.20 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1847 0.2119 0.2169 0.2115 0.2138 0.2106 0.208 -7.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.16 0.19 0.21 0.24 0.26 0.15 0.16 -
P/RPS 0.32 0.39 0.45 0.52 0.59 0.34 0.33 -2.03%
P/EPS 266.67 -95.00 121.11 -24.32 -13.40 -7.50 -4.18 -
EY 0.38 -1.05 0.83 -4.11 -7.46 -13.33 -23.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.59 0.68 0.73 0.43 0.46 2.88%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 26/05/10 24/02/10 24/11/09 21/08/09 29/05/09 26/02/09 -
Price 0.17 0.16 0.19 0.23 0.24 0.25 0.14 -
P/RPS 0.34 0.33 0.41 0.50 0.55 0.56 0.28 13.85%
P/EPS 283.33 -80.00 109.57 -23.31 -12.37 -12.50 -3.66 -
EY 0.35 -1.25 0.91 -4.29 -8.08 -8.00 -27.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.53 0.66 0.68 0.71 0.40 17.63%

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