[MUIIND] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.04%
YoY- 17.18%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 951,001 860,500 778,241 671,840 631,233 674,368 743,962 17.80%
PBT 23,955 49,886 34,974 -245,267 -245,273 -259,594 -246,694 -
Tax -6,246 -11,021 -8,910 -7,697 -22,971 -26,354 9,458 -
NP 17,709 38,865 26,064 -252,964 -268,244 -285,948 -237,236 -
-
NP to SH 11,815 20,756 10,356 -248,479 -256,267 -265,548 -217,883 -
-
Tax Rate 26.07% 22.09% 25.48% - - - - -
Total Cost 933,292 821,635 752,177 924,804 899,477 960,316 981,198 -3.28%
-
Net Worth 783,736 788,252 840,058 795,544 817,756 811,251 832,742 -3.96%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 783,736 788,252 840,058 795,544 817,756 811,251 832,742 -3.96%
NOSH 1,942,345 1,945,342 1,942,780 1,882,500 1,940,571 1,937,086 1,940,671 0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.86% 4.52% 3.35% -37.65% -42.50% -42.40% -31.89% -
ROE 1.51% 2.63% 1.23% -31.23% -31.34% -32.73% -26.16% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.96 44.23 40.06 35.69 32.53 34.81 38.34 17.72%
EPS 0.61 1.07 0.53 -13.20 -13.21 -13.71 -11.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4035 0.4052 0.4324 0.4226 0.4214 0.4188 0.4291 -4.02%
Adjusted Per Share Value based on latest NOSH - 1,882,500
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.48 26.68 24.13 20.83 19.57 20.91 23.06 17.80%
EPS 0.37 0.64 0.32 -7.70 -7.94 -8.23 -6.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.243 0.2444 0.2604 0.2466 0.2535 0.2515 0.2581 -3.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.25 0.35 0.36 0.32 0.32 0.31 0.20 -
P/RPS 0.51 0.79 0.90 0.90 0.98 0.89 0.52 -1.28%
P/EPS 41.10 32.80 67.54 -2.42 -2.42 -2.26 -1.78 -
EY 2.43 3.05 1.48 -41.25 -41.27 -44.22 -56.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.86 0.83 0.76 0.76 0.74 0.47 20.30%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 27/02/08 22/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.24 0.32 0.28 0.34 0.30 0.28 0.28 -
P/RPS 0.49 0.72 0.70 0.95 0.92 0.80 0.73 -23.35%
P/EPS 39.46 29.99 52.53 -2.58 -2.27 -2.04 -2.49 -
EY 2.53 3.33 1.90 -38.82 -44.02 -48.96 -40.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.79 0.65 0.80 0.71 0.67 0.65 -6.25%

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