[MUIPROP] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 25.28%
YoY- 162.9%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 72,046 76,028 107,576 92,405 85,116 89,428 99,369 -19.30%
PBT 6,372 7,952 -28,494 19,014 16,422 15,364 12,943 -37.67%
Tax -3,262 -6,264 -9,665 -9,841 -9,100 -10,484 -10,670 -54.65%
NP 3,110 1,688 -38,159 9,173 7,322 4,880 2,273 23.26%
-
NP to SH 3,110 1,688 -38,159 9,173 7,322 4,880 2,273 23.26%
-
Tax Rate 51.19% 78.77% - 51.76% 55.41% 68.24% 82.44% -
Total Cost 68,936 74,340 145,735 83,232 77,794 84,548 97,096 -20.43%
-
Net Worth 881,918 810,310 882,580 905,866 898,012 875,807 850,933 2.41%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 5,737 - - - 5,695 -
Div Payout % - - 0.00% - - - 250.56% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 881,918 810,310 882,580 905,866 898,012 875,807 850,933 2.41%
NOSH 777,499 703,333 764,999 764,444 762,708 762,500 759,354 1.58%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.32% 2.22% -35.47% 9.93% 8.60% 5.46% 2.29% -
ROE 0.35% 0.21% -4.32% 1.01% 0.82% 0.56% 0.27% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.27 10.81 14.06 12.09 11.16 11.73 13.09 -20.56%
EPS 0.40 0.24 -4.99 1.20 0.96 0.64 0.30 21.16%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.75 -
NAPS 1.1343 1.1521 1.1537 1.185 1.1774 1.1486 1.1206 0.81%
Adjusted Per Share Value based on latest NOSH - 766,428
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.43 9.95 14.08 12.09 11.14 11.70 13.01 -19.32%
EPS 0.41 0.22 -4.99 1.20 0.96 0.64 0.30 23.17%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.75 -
NAPS 1.1543 1.0605 1.1551 1.1856 1.1753 1.1463 1.1137 2.41%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.31 0.38 0.37 0.35 0.33 0.29 0.29 -
P/RPS 3.35 3.52 2.63 2.90 2.96 2.47 2.22 31.59%
P/EPS 77.50 158.33 -7.42 29.17 34.38 45.31 96.88 -13.83%
EY 1.29 0.63 -13.48 3.43 2.91 2.21 1.03 16.20%
DY 0.00 0.00 2.03 0.00 0.00 0.00 2.59 -
P/NAPS 0.27 0.33 0.32 0.30 0.28 0.25 0.26 2.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 21/05/04 27/02/04 21/11/03 27/08/03 30/05/03 28/02/03 -
Price 0.38 0.32 0.35 0.38 0.37 0.29 0.31 -
P/RPS 4.10 2.96 2.49 3.14 3.32 2.47 2.37 44.15%
P/EPS 95.00 133.33 -7.02 31.67 38.54 45.31 103.56 -5.59%
EY 1.05 0.75 -14.25 3.16 2.59 2.21 0.97 5.43%
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.42 -
P/NAPS 0.34 0.28 0.30 0.32 0.31 0.25 0.28 13.83%

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