[MUIIND] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 130.77%
YoY- 104.75%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 927,377 908,011 953,069 763,586 743,962 1,222,091 1,462,746 -7.31%
PBT 72,991 27,621 -71,884 25,914 -246,694 -412,405 -387,124 -
Tax -23,205 -4,908 -15,540 150 9,458 57,279 -18,351 3.98%
NP 49,786 22,713 -87,424 26,064 -237,236 -355,126 -405,475 -
-
NP to SH 35,759 3,389 -74,142 10,356 -217,883 -371,150 -405,475 -
-
Tax Rate 31.79% 17.77% - -0.58% - - - -
Total Cost 877,591 885,298 1,040,493 737,522 981,198 1,577,217 1,868,221 -11.82%
-
Net Worth 667,420 699,691 670,992 818,638 851,722 867,317 2,069,506 -17.18%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 667,420 699,691 670,992 818,638 851,722 867,317 2,069,506 -17.18%
NOSH 2,021,875 1,954,444 1,938,724 1,934,400 1,940,585 1,940,308 1,940,284 0.68%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.37% 2.50% -9.17% 3.41% -31.89% -29.06% -27.72% -
ROE 5.36% 0.48% -11.05% 1.27% -25.58% -42.79% -19.59% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 45.87 46.46 49.16 39.47 38.34 62.98 75.39 -7.94%
EPS 1.77 0.17 -3.82 0.53 -11.23 -19.13 -20.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.358 0.3461 0.4232 0.4389 0.447 1.0666 -17.74%
Adjusted Per Share Value based on latest NOSH - 1,942,780
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 28.72 28.12 29.51 23.64 23.04 37.84 45.29 -7.30%
EPS 1.11 0.10 -2.30 0.32 -6.75 -11.49 -12.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2067 0.2167 0.2078 0.2535 0.2637 0.2686 0.6408 -17.17%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.20 0.21 0.16 0.36 0.20 0.08 0.19 -
P/RPS 0.44 0.45 0.33 0.91 0.52 0.13 0.25 9.87%
P/EPS 11.31 121.11 -4.18 67.24 -1.78 -0.42 -0.91 -
EY 8.84 0.83 -23.90 1.49 -56.14 -239.11 -109.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.46 0.85 0.46 0.18 0.18 22.54%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 26/02/09 27/02/08 28/02/07 28/02/06 25/02/05 -
Price 0.22 0.19 0.14 0.28 0.28 0.12 0.17 -
P/RPS 0.48 0.41 0.28 0.71 0.73 0.19 0.23 13.03%
P/EPS 12.44 109.57 -3.66 52.30 -2.49 -0.63 -0.81 -
EY 8.04 0.91 -27.32 1.91 -40.10 -159.40 -122.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.40 0.66 0.64 0.27 0.16 26.94%

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