[MUIIND] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 27.38%
YoY- 41.3%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 908,011 953,069 778,241 743,962 1,222,091 1,462,746 1,393,946 -6.88%
PBT 27,621 -71,884 34,974 -246,694 -412,404 -387,123 -160,394 -
Tax -4,908 -15,540 -8,910 9,458 54,348 -18,351 -13,649 -15.65%
NP 22,713 -87,424 26,064 -237,236 -358,056 -405,474 -174,043 -
-
NP to SH 3,389 -74,142 10,356 -217,883 -371,149 -405,474 -174,043 -
-
Tax Rate 17.77% - 25.48% - - - - -
Total Cost 885,298 1,040,493 752,177 981,198 1,580,147 1,868,220 1,567,989 -9.07%
-
Net Worth 686,611 700,448 840,058 832,742 1,405,160 556,418 447,797 7.37%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 686,611 700,448 840,058 832,742 1,405,160 556,418 447,797 7.37%
NOSH 1,947,282 1,941,914 1,942,780 1,940,671 1,941,097 1,940,093 1,943,564 0.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.50% -9.17% 3.35% -31.89% -29.30% -27.72% -12.49% -
ROE 0.49% -10.58% 1.23% -26.16% -26.41% -72.87% -38.87% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 46.63 49.08 40.06 38.34 62.96 75.40 71.72 -6.91%
EPS 0.17 -3.82 0.53 -11.23 -19.12 -20.90 -8.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3607 0.4324 0.4291 0.7239 0.2868 0.2304 7.34%
Adjusted Per Share Value based on latest NOSH - 1,940,671
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 28.12 29.51 24.10 23.04 37.84 45.29 43.16 -6.88%
EPS 0.10 -2.30 0.32 -6.75 -11.49 -12.56 -5.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2126 0.2169 0.2601 0.2579 0.4351 0.1723 0.1387 7.37%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.21 0.16 0.36 0.20 0.08 0.19 0.29 -
P/RPS 0.45 0.33 0.90 0.52 0.13 0.25 0.40 1.98%
P/EPS 120.66 -4.19 67.54 -1.78 -0.42 -0.91 -3.24 -
EY 0.83 -23.86 1.48 -56.14 -239.01 -110.00 -30.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.83 0.47 0.11 0.66 1.26 -11.62%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 27/02/08 28/02/07 28/02/06 25/02/05 27/02/04 -
Price 0.19 0.14 0.28 0.28 0.12 0.17 0.30 -
P/RPS 0.41 0.29 0.70 0.73 0.19 0.23 0.42 -0.40%
P/EPS 109.17 -3.67 52.53 -2.49 -0.63 -0.81 -3.35 -
EY 0.92 -27.27 1.90 -40.10 -159.34 -122.94 -29.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.39 0.65 0.65 0.17 0.59 1.30 -13.60%

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