[MUIIND] YoY Quarter 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- 294.63%
YoY- 137.16%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 185,199 251,642 240,007 236,121 239,191 278,860 172,459 1.19%
PBT -20,053 36,909 12,028 15,180 -47,272 48,404 -231,837 -33.47%
Tax -7,259 -9,508 -6,402 4,134 -8,280 3,837 5,050 -
NP -27,312 27,401 5,626 19,314 -55,552 52,241 -226,787 -29.70%
-
NP to SH -16,747 20,524 2,179 17,786 -47,857 44,008 -214,827 -34.61%
-
Tax Rate - 25.76% 53.23% -27.23% - -7.93% - -
Total Cost 212,511 224,241 234,381 216,807 294,743 226,619 399,246 -9.96%
-
Net Worth 555,956 703,720 661,850 686,611 700,448 840,058 832,742 -6.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 555,956 703,720 661,850 686,611 700,448 840,058 832,742 -6.50%
NOSH 2,203,552 2,026,261 2,004,999 1,947,282 1,941,914 1,942,780 1,940,671 2.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -14.75% 10.89% 2.34% 8.18% -23.22% 18.73% -131.50% -
ROE -3.01% 2.92% 0.33% 2.59% -6.83% 5.24% -25.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.40 12.42 11.97 12.13 12.32 14.35 8.89 -0.93%
EPS -0.76 1.01 0.11 0.92 -2.47 2.27 -11.07 -35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2523 0.3473 0.3301 0.3526 0.3607 0.4324 0.4291 -8.46%
Adjusted Per Share Value based on latest NOSH - 1,947,282
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.74 7.80 7.44 7.32 7.41 8.64 5.35 1.17%
EPS -0.52 0.64 0.07 0.55 -1.48 1.36 -6.66 -34.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.2182 0.2052 0.2128 0.2171 0.2604 0.2581 -6.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.20 0.23 0.20 0.21 0.16 0.36 0.20 -
P/RPS 2.38 1.85 1.67 1.73 1.30 2.51 2.25 0.93%
P/EPS -26.32 22.71 184.03 22.99 -6.49 15.89 -1.81 56.16%
EY -3.80 4.40 0.54 4.35 -15.40 6.29 -55.35 -35.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.61 0.60 0.44 0.83 0.47 9.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 24/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.185 0.24 0.22 0.19 0.14 0.28 0.28 -
P/RPS 2.20 1.93 1.84 1.57 1.14 1.95 3.15 -5.80%
P/EPS -24.34 23.69 202.43 20.80 -5.68 12.36 -2.53 45.78%
EY -4.11 4.22 0.49 4.81 -17.60 8.09 -39.53 -31.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.67 0.54 0.39 0.65 0.65 1.95%

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