[MUIIND] YoY 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- 149.0%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 204,632 233,017 238,448 245,093 262,287 220,550 179,943 2.16%
PBT 139,256 -1,131 48,126 12,818 3,893 4,056 4,050 80.22%
Tax -5,729 -4,939 -9,155 -5,228 -1,942 -4,765 -20,039 -18.81%
NP 133,527 -6,070 38,971 7,590 1,951 -709 -15,989 -
-
NP to SH 51,970 -5,479 33,042 4,507 3,649 -2,259 45,611 2.19%
-
Tax Rate 4.11% - 19.02% 40.79% 49.88% 117.48% 494.79% -
Total Cost 71,105 239,087 199,477 237,503 260,336 221,259 195,932 -15.53%
-
Net Worth 731,728 671,481 700,166 687,023 783,382 795,544 1,021,686 -5.40%
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 731,728 671,481 700,166 687,023 783,382 795,544 1,021,686 -5.40%
NOSH 2,183,613 2,029,259 2,027,116 1,959,565 1,920,526 1,882,500 1,940,893 1.98%
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 65.25% -2.60% 16.34% 3.10% 0.74% -0.32% -8.89% -
ROE 7.10% -0.82% 4.72% 0.66% 0.47% -0.28% 4.46% -
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 9.37 11.48 11.76 12.51 13.66 11.72 9.27 0.17%
EPS 2.38 -0.27 1.63 0.23 0.19 -0.12 2.35 0.21%
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 6.34 7.22 7.39 7.60 8.13 6.84 5.58 2.14%
EPS 1.61 -0.17 1.02 0.14 0.11 -0.07 1.41 2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2268 0.2082 0.2171 0.213 0.2428 0.2466 0.3167 -5.40%
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 2.45 1.83 1.45 1.92 1.46 2.73 1.51 8.39%
P/EPS 9.66 -77.78 10.43 104.35 105.26 -266.67 5.96 8.37%
EY 10.35 -1.29 9.59 0.96 0.95 -0.38 16.79 -7.73%
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 2.24 1.92 1.62 1.84 1.10 2.90 2.05 1.48%
P/EPS 8.82 -81.48 11.66 100.00 78.95 -283.33 8.09 1.44%
EY 11.33 -1.23 8.58 1.00 1.27 -0.35 12.37 -1.45%
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