[MUIIND] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 14.81%
YoY- 27.97%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 743,962 841,022 963,511 1,119,478 1,222,091 1,360,750 1,416,609 -34.83%
PBT -246,694 -372,631 -395,742 -389,561 -412,404 -400,768 -419,229 -29.71%
Tax 9,458 75,143 93,765 86,129 54,348 -37,657 -38,525 -
NP -237,236 -297,488 -301,977 -303,432 -358,056 -438,425 -457,754 -35.40%
-
NP to SH -217,883 -300,023 -309,016 -316,184 -371,149 -441,590 -462,357 -39.36%
-
Tax Rate - - - - - - - -
Total Cost 981,198 1,138,510 1,265,488 1,422,910 1,580,147 1,799,175 1,874,363 -34.96%
-
Net Worth 832,742 0 964,960 982,255 1,405,160 1,207,679 1,214,342 -22.18%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 832,742 0 964,960 982,255 1,405,160 1,207,679 1,214,342 -22.18%
NOSH 1,940,671 1,940,893 1,936,506 1,938,151 1,941,097 1,942,857 1,936,749 0.13%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -31.89% -35.37% -31.34% -27.10% -29.30% -32.22% -32.31% -
ROE -26.16% 0.00% -32.02% -32.19% -26.41% -36.57% -38.07% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 38.34 43.33 49.76 57.76 62.96 70.04 73.14 -34.91%
EPS -11.23 -15.46 -15.96 -16.31 -19.12 -22.73 -23.87 -39.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4291 0.00 0.4983 0.5068 0.7239 0.6216 0.627 -22.28%
Adjusted Per Share Value based on latest NOSH - 1,938,151
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.04 26.04 29.83 34.66 37.84 42.13 43.86 -34.81%
EPS -6.75 -9.29 -9.57 -9.79 -11.49 -13.67 -14.32 -39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2579 0.00 0.2988 0.3041 0.4351 0.3739 0.376 -22.17%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.20 0.14 0.14 0.11 0.08 0.10 0.12 -
P/RPS 0.52 0.32 0.28 0.19 0.13 0.14 0.16 118.93%
P/EPS -1.78 -0.91 -0.88 -0.67 -0.42 -0.44 -0.50 132.61%
EY -56.14 -110.41 -113.98 -148.31 -239.01 -227.29 -198.94 -56.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.28 0.22 0.11 0.16 0.19 82.60%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 29/05/06 28/02/06 21/11/05 29/08/05 -
Price 0.28 0.19 0.13 0.12 0.12 0.09 0.11 -
P/RPS 0.73 0.44 0.26 0.21 0.19 0.13 0.15 186.35%
P/EPS -2.49 -1.23 -0.81 -0.74 -0.63 -0.40 -0.46 207.34%
EY -40.10 -81.36 -122.75 -135.95 -159.34 -252.54 -217.03 -67.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 0.26 0.24 0.17 0.14 0.18 134.82%

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