[MUIIND] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -275.24%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 762,004 783,120 865,236 1,222,091 1,270,096 1,300,280 1,275,688 -29.05%
PBT -19,809 -37,814 -39,112 -412,405 -72,841 -71,140 -130,484 -71.50%
Tax 5,877 48,894 130,004 57,279 -17,941 -24,078 2,880 60.81%
NP -13,932 11,080 90,892 -355,126 -90,782 -95,218 -127,604 -77.12%
-
NP to SH 70,136 13,982 92,256 -371,150 -98,910 -110,286 -127,604 -
-
Tax Rate - - - - - - - -
Total Cost 775,936 772,040 774,344 1,577,217 1,360,878 1,395,498 1,403,292 -32.60%
-
Net Worth 1,021,759 967,670 982,255 867,317 1,207,124 1,217,417 1,276,818 -13.79%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,021,759 967,670 982,255 867,317 1,207,124 1,217,417 1,276,818 -13.79%
NOSH 1,941,033 1,941,944 1,938,151 1,940,308 1,941,963 1,941,654 1,945,182 -0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -1.83% 1.41% 10.50% -29.06% -7.15% -7.32% -10.00% -
ROE 6.86% 1.44% 9.39% -42.79% -8.19% -9.06% -9.99% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.26 40.33 44.64 62.98 65.40 66.97 65.58 -28.94%
EPS 3.61 0.72 4.76 -19.13 -5.09 -5.68 -6.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5264 0.4983 0.5068 0.447 0.6216 0.627 0.6564 -13.67%
Adjusted Per Share Value based on latest NOSH - 1,941,097
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.62 24.28 26.82 37.88 39.37 40.31 39.55 -29.05%
EPS 2.17 0.43 2.86 -11.51 -3.07 -3.42 -3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3167 0.30 0.3045 0.2689 0.3742 0.3774 0.3958 -13.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.14 0.11 0.08 0.10 0.12 0.12 -
P/RPS 0.36 0.35 0.25 0.13 0.15 0.18 0.18 58.67%
P/EPS 3.87 19.44 2.31 -0.42 -1.96 -2.11 -1.83 -
EY 25.81 5.14 43.27 -239.11 -50.93 -47.33 -54.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.22 0.18 0.16 0.19 0.18 31.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 28/02/06 21/11/05 29/08/05 19/05/05 -
Price 0.19 0.13 0.12 0.12 0.09 0.11 0.10 -
P/RPS 0.48 0.32 0.27 0.19 0.14 0.16 0.15 116.99%
P/EPS 5.26 18.06 2.52 -0.63 -1.77 -1.94 -1.52 -
EY 19.02 5.54 39.67 -159.40 -56.59 -51.64 -65.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.24 0.27 0.14 0.18 0.15 79.16%

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