[MUIIND] YoY TTM 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- 3.04%
YoY- 17.18%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 923,491 911,081 992,738 671,840 841,022 1,360,750 1,438,049 -7.11%
PBT 76,143 -34,831 23,792 -245,267 -372,631 -400,768 -107,506 -
Tax -12,669 -17,322 -3,423 -7,697 75,143 -37,657 20,179 -
NP 63,474 -52,153 20,369 -252,964 -297,488 -438,425 -87,327 -
-
NP to SH 51,366 -62,254 17,723 -248,479 -300,023 -441,590 -87,327 -
-
Tax Rate 16.64% - 14.39% - - - - -
Total Cost 860,017 963,234 972,369 924,804 1,138,510 1,799,175 1,525,376 -9.10%
-
Net Worth 700,166 687,023 783,382 795,544 0 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 0 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 6.87% -5.72% 2.05% -37.65% -35.37% -32.22% -6.07% -
ROE 7.34% -9.06% 2.26% -31.23% 0.00% -36.57% -21.58% -
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 45.56 46.49 51.69 35.69 43.33 70.04 74.06 -7.77%
EPS 2.53 -3.18 0.92 -13.20 -15.46 -22.73 -4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.3506 0.4079 0.4226 0.00 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 28.60 28.21 30.74 20.80 26.04 42.13 44.53 -7.11%
EPS 1.59 -1.93 0.55 -7.69 -9.29 -13.67 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2168 0.2127 0.2426 0.2463 0.00 0.3739 0.1253 9.56%
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 0.37 0.52 0.39 0.90 0.32 0.14 0.26 6.05%
P/EPS 6.71 -7.55 21.67 -2.42 -0.91 -0.44 -4.22 -
EY 14.91 -13.24 4.61 -41.25 -110.41 -227.29 -23.67 -
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 0.00 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 0.42 0.49 0.29 0.95 0.44 0.13 0.26 8.31%
P/EPS 7.50 -7.24 16.25 -2.58 -1.23 -0.40 -4.22 -
EY 13.34 -13.81 6.15 -38.82 -81.36 -252.54 -23.67 -
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 0.00 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