[MUIIND] QoQ TTM 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- 105.44%
YoY- 104.57%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 923,491 930,136 937,783 908,011 911,081 928,275 939,575 -1.14%
PBT 76,143 40,835 36,302 27,621 -34,831 -43,756 -65,454 -
Tax -12,669 -8,742 -10,397 -4,908 -17,322 -14,036 -10,858 10.82%
NP 63,474 32,093 25,905 22,713 -52,153 -57,792 -76,312 -
-
NP to SH 51,366 22,831 12,086 3,389 -62,254 -63,112 -69,647 -
-
Tax Rate 16.64% 21.41% 28.64% 17.77% - - - -
Total Cost 860,017 898,043 911,878 885,298 963,234 986,067 1,015,887 -10.50%
-
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 6.87% 3.45% 2.76% 2.50% -5.72% -6.23% -8.12% -
ROE 7.34% 3.55% 1.77% 0.49% -9.06% -9.11% -10.25% -
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 45.56 48.10 46.47 46.63 46.49 47.43 48.40 -3.94%
EPS 2.53 1.18 0.60 0.17 -3.18 -3.22 -3.59 -
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 28.63 28.83 29.07 28.15 28.24 28.78 29.13 -1.14%
EPS 1.59 0.71 0.37 0.11 -1.93 -1.96 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2171 0.1991 0.2119 0.2128 0.213 0.2147 0.2106 2.04%
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 0.37 0.33 0.41 0.45 0.52 0.55 0.31 12.50%
P/EPS 6.71 13.55 31.72 120.66 -7.55 -8.06 -4.18 -
EY 14.91 7.38 3.15 0.83 -13.24 -12.40 -23.92 -
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 0.42 0.35 0.34 0.41 0.49 0.51 0.52 -13.25%
P/EPS 7.50 14.40 26.72 109.17 -7.24 -7.44 -6.97 -
EY 13.34 6.95 3.74 0.92 -13.81 -13.44 -14.35 -
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