[MUIIND] YoY TTM 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- 105.44%
YoY- 104.57%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 817,897 927,916 927,377 908,011 953,069 778,241 743,962 1.59%
PBT 129,089 54,188 72,991 27,621 -71,884 34,974 -246,694 -
Tax -20,518 -24,638 -23,205 -4,908 -15,540 -8,910 9,458 -
NP 108,571 29,550 49,786 22,713 -87,424 26,064 -237,236 -
-
NP to SH 31,538 15,856 35,759 3,389 -74,142 10,356 -217,883 -
-
Tax Rate 15.89% 45.47% 31.79% 17.77% - 25.48% - -
Total Cost 709,326 898,366 877,591 885,298 1,040,493 752,177 981,198 -5.25%
-
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 2,029,773 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 13.27% 3.18% 5.37% 2.50% -9.17% 3.35% -31.89% -
ROE 5.67% 2.25% 5.40% 0.49% -10.58% 1.23% -26.16% -
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 37.12 45.79 46.25 46.63 49.08 40.06 38.34 -0.53%
EPS 1.43 0.78 1.78 0.17 -3.82 0.53 -11.23 -
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 25.35 28.77 28.75 28.15 29.55 24.13 23.06 1.58%
EPS 0.98 0.49 1.11 0.11 -2.30 0.32 -6.75 -
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 0.54 0.50 0.43 0.45 0.33 0.90 0.52 0.63%
P/EPS 13.97 29.39 11.21 120.66 -4.19 67.54 -1.78 -
EY 7.16 3.40 8.92 0.83 -23.86 1.48 -56.14 -
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 0.50 0.52 0.48 0.41 0.29 0.70 0.73 -6.10%
P/EPS 12.93 30.67 12.34 109.17 -3.67 52.53 -2.49 -
EY 7.74 3.26 8.11 0.92 -27.27 1.90 -40.10 -
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