[MUIIND] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 294.63%
YoY- 137.16%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 238,448 203,670 245,252 236,121 245,093 211,317 215,480 6.97%
PBT 48,126 5,492 7,345 15,180 12,818 959 -1,336 -
Tax -9,155 -1,419 -6,229 4,134 -5,228 -3,074 -740 434.09%
NP 38,971 4,073 1,116 19,314 7,590 -2,115 -2,076 -
-
NP to SH 33,042 1,547 -1,009 17,786 4,507 -9,198 -9,706 -
-
Tax Rate 19.02% 25.84% 84.81% -27.23% 40.79% 320.54% - -
Total Cost 199,477 199,597 244,136 216,807 237,503 213,432 217,556 -5.61%
-
Net Worth 700,166 642,391 683,698 686,611 687,023 692,589 679,419 2.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 700,166 642,391 683,698 686,611 687,023 692,589 679,419 2.02%
NOSH 2,027,116 1,933,750 2,017,999 1,947,282 1,959,565 1,957,021 1,941,200 2.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.34% 2.00% 0.46% 8.18% 3.10% -1.00% -0.96% -
ROE 4.72% 0.24% -0.15% 2.59% 0.66% -1.33% -1.43% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.76 10.53 12.15 12.13 12.51 10.80 11.10 3.92%
EPS 1.63 0.08 -0.05 0.92 0.23 -0.47 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.3322 0.3388 0.3526 0.3506 0.3539 0.35 -0.87%
Adjusted Per Share Value based on latest NOSH - 1,947,282
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.38 6.31 7.59 7.31 7.59 6.54 6.67 6.96%
EPS 1.02 0.05 -0.03 0.55 0.14 -0.28 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2168 0.1989 0.2117 0.2126 0.2127 0.2145 0.2104 2.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.16 0.19 0.21 0.24 0.26 0.15 -
P/RPS 1.45 1.52 1.56 1.73 1.92 2.41 1.35 4.87%
P/EPS 10.43 200.00 -380.00 22.99 104.35 -55.32 -30.00 -
EY 9.59 0.50 -0.26 4.35 0.96 -1.81 -3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.56 0.60 0.68 0.73 0.43 9.08%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 17/08/10 26/05/10 24/02/10 24/11/09 21/08/09 29/05/09 -
Price 0.19 0.17 0.16 0.19 0.23 0.24 0.25 -
P/RPS 1.62 1.61 1.32 1.57 1.84 2.22 2.25 -19.65%
P/EPS 11.66 212.50 -320.00 20.80 100.00 -51.06 -50.00 -
EY 8.58 0.47 -0.31 4.81 1.00 -1.96 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.47 0.54 0.66 0.68 0.71 -15.63%

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