[MUIIND] YoY TTM 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- 15.95%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 953,069 778,241 743,962 1,222,091 1,462,746 1,393,946 1,358,885 -5.73%
PBT -71,884 34,974 -246,694 -412,404 -387,123 -160,394 -1,063,112 -36.14%
Tax -15,540 -8,910 9,458 54,348 -18,351 -13,649 66,487 -
NP -87,424 26,064 -237,236 -358,056 -405,474 -174,043 -996,625 -33.31%
-
NP to SH -74,142 10,356 -217,883 -371,149 -405,474 -174,043 -996,255 -35.11%
-
Tax Rate - 25.48% - - - - - -
Total Cost 1,040,493 752,177 981,198 1,580,147 1,868,220 1,567,989 2,355,510 -12.72%
-
Net Worth 700,448 840,058 832,742 1,405,160 556,418 447,797 551,935 4.04%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 700,448 840,058 832,742 1,405,160 556,418 447,797 551,935 4.04%
NOSH 1,941,914 1,942,780 1,940,671 1,941,097 1,940,093 1,943,564 1,940,700 0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -9.17% 3.35% -31.89% -29.30% -27.72% -12.49% -73.34% -
ROE -10.58% 1.23% -26.16% -26.41% -72.87% -38.87% -180.50% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 49.08 40.06 38.34 62.96 75.40 71.72 70.02 -5.74%
EPS -3.82 0.53 -11.23 -19.12 -20.90 -8.95 -51.33 -35.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3607 0.4324 0.4291 0.7239 0.2868 0.2304 0.2844 4.03%
Adjusted Per Share Value based on latest NOSH - 1,941,097
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 29.55 24.13 23.06 37.88 45.34 43.21 42.13 -5.73%
EPS -2.30 0.32 -6.75 -11.51 -12.57 -5.40 -30.88 -35.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2171 0.2604 0.2581 0.4356 0.1725 0.1388 0.1711 4.04%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.16 0.36 0.20 0.08 0.19 0.29 0.22 -
P/RPS 0.33 0.90 0.52 0.13 0.25 0.40 0.31 1.04%
P/EPS -4.19 67.54 -1.78 -0.42 -0.91 -3.24 -0.43 46.09%
EY -23.86 1.48 -56.14 -239.01 -110.00 -30.88 -233.34 -31.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.83 0.47 0.11 0.66 1.26 0.77 -8.89%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 28/02/06 25/02/05 27/02/04 28/02/03 -
Price 0.14 0.28 0.28 0.12 0.17 0.30 0.23 -
P/RPS 0.29 0.70 0.73 0.19 0.23 0.42 0.33 -2.12%
P/EPS -3.67 52.53 -2.49 -0.63 -0.81 -3.35 -0.45 41.83%
EY -27.27 1.90 -40.10 -159.34 -122.94 -29.85 -223.19 -29.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.65 0.65 0.17 0.59 1.30 0.81 -11.45%

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