[MUIIND] YoY Quarter 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- 66.74%
YoY- -104.95%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 238,448 245,093 262,287 220,550 179,943 302,432 358,291 -6.55%
PBT 48,126 12,818 3,893 4,056 4,050 -19,061 -37,522 -
Tax -9,155 -5,228 -1,942 -4,765 -20,039 -1,417 -2,285 26.01%
NP 38,971 7,590 1,951 -709 -15,989 -20,478 -39,807 -
-
NP to SH 33,042 4,507 3,649 -2,259 45,611 -19,040 -39,807 -
-
Tax Rate 19.02% 40.79% 49.88% 117.48% 494.79% - - -
Total Cost 199,477 237,503 260,336 221,259 195,932 322,910 398,098 -10.87%
-
Net Worth 700,166 687,023 783,382 795,544 1,021,686 1,207,679 404,672 9.56%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 700,166 687,023 783,382 795,544 1,021,686 1,207,679 404,672 9.56%
NOSH 2,027,116 1,959,565 1,920,526 1,882,500 1,940,893 1,942,857 1,941,804 0.71%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 16.34% 3.10% 0.74% -0.32% -8.89% -6.77% -11.11% -
ROE 4.72% 0.66% 0.47% -0.28% 4.46% -1.58% -9.84% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.76 12.51 13.66 11.72 9.27 15.57 18.45 -7.22%
EPS 1.63 0.23 0.19 -0.12 2.35 -0.98 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.3506 0.4079 0.4226 0.5264 0.6216 0.2084 8.78%
Adjusted Per Share Value based on latest NOSH - 1,882,500
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.39 7.60 8.13 6.84 5.58 9.38 11.11 -6.56%
EPS 1.02 0.14 0.11 -0.07 1.41 -0.59 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2171 0.213 0.2428 0.2466 0.3167 0.3744 0.1254 9.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.17 0.24 0.20 0.32 0.14 0.10 0.19 -
P/RPS 1.45 1.92 1.46 2.73 1.51 0.64 1.03 5.86%
P/EPS 10.43 104.35 105.26 -266.67 5.96 -10.20 -9.27 -
EY 9.59 0.96 0.95 -0.38 16.79 -9.80 -10.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 0.49 0.76 0.27 0.16 0.91 -9.79%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 24/11/08 22/11/07 27/11/06 21/11/05 23/11/04 -
Price 0.19 0.23 0.15 0.34 0.19 0.09 0.19 -
P/RPS 1.62 1.84 1.10 2.90 2.05 0.58 1.03 7.83%
P/EPS 11.66 100.00 78.95 -283.33 8.09 -9.18 -9.27 -
EY 8.58 1.00 1.27 -0.35 12.37 -10.89 -10.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.37 0.80 0.36 0.14 0.91 -8.04%

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