[MUIIND] YoY Cumulative 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- 23.84%
YoY- 45.23%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 635,009 681,283 687,370 671,890 713,878 499,381 571,503 1.77%
PBT 151,199 17,279 60,963 12,441 -24,612 -13,430 -14,857 -
Tax -14,197 -15,130 -16,803 -9,042 -7,260 -12,747 4,408 -
NP 137,002 2,149 44,160 3,399 -31,872 -26,177 -10,449 -
-
NP to SH 49,362 -4,668 33,580 -14,397 -26,285 -33,652 52,602 -1.05%
-
Tax Rate 9.39% 87.56% 27.56% 72.68% - - - -
Total Cost 498,007 679,134 643,210 668,491 745,750 525,558 581,952 -2.56%
-
Net Worth 697,941 671,583 698,706 682,106 794,196 822,042 1,021,759 -6.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 697,941 671,583 698,706 682,106 794,196 822,042 1,021,759 -6.14%
NOSH 2,082,784 2,029,565 2,022,891 1,945,540 1,947,037 1,945,202 1,941,033 1.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.57% 0.32% 6.42% 0.51% -4.46% -5.24% -1.83% -
ROE 7.07% -0.70% 4.81% -2.11% -3.31% -4.09% 5.15% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.49 33.57 33.98 34.53 36.66 25.67 29.44 0.58%
EPS 2.37 -0.23 1.66 -0.74 -1.35 -1.73 2.71 -2.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3351 0.3309 0.3454 0.3506 0.4079 0.4226 0.5264 -7.24%
Adjusted Per Share Value based on latest NOSH - 1,959,565
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.69 21.12 21.31 20.83 22.13 15.48 17.72 1.77%
EPS 1.53 -0.14 1.04 -0.45 -0.81 -1.04 1.63 -1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2164 0.2082 0.2166 0.2115 0.2462 0.2548 0.3167 -6.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.23 0.21 0.17 0.24 0.20 0.32 0.14 -
P/RPS 0.75 0.63 0.50 0.69 0.55 1.25 0.48 7.71%
P/EPS 9.70 -91.30 10.24 -32.43 -14.81 -18.50 5.17 11.04%
EY 10.30 -1.10 9.76 -3.08 -6.75 -5.41 19.36 -9.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.49 0.68 0.49 0.76 0.27 16.91%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 21/11/11 29/11/10 24/11/09 24/11/08 22/11/07 27/11/06 -
Price 0.21 0.22 0.19 0.23 0.15 0.34 0.19 -
P/RPS 0.69 0.66 0.56 0.67 0.41 1.32 0.65 0.99%
P/EPS 8.86 -95.65 11.45 -31.08 -11.11 -19.65 7.01 3.97%
EY 11.29 -1.05 8.74 -3.22 -9.00 -5.09 14.26 -3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.55 0.66 0.37 0.80 0.36 9.76%

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