[MUIPROP] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -34.86%
YoY- -81.12%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 92,405 85,116 89,428 99,369 101,057 79,432 72,348 17.70%
PBT 19,014 16,422 15,364 12,943 11,658 13,706 13,312 26.80%
Tax -9,841 -9,100 -10,484 -10,670 -8,169 -9,648 -7,196 23.18%
NP 9,173 7,322 4,880 2,273 3,489 4,058 6,116 30.99%
-
NP to SH 9,173 7,322 4,880 2,273 3,489 4,058 6,116 30.99%
-
Tax Rate 51.76% 55.41% 68.24% 82.44% 70.07% 70.39% 54.06% -
Total Cost 83,232 77,794 84,548 97,096 97,568 75,374 66,232 16.43%
-
Net Worth 905,866 898,012 875,807 850,933 863,379 851,203 852,646 4.11%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 5,695 - - - -
Div Payout % - - - 250.56% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 905,866 898,012 875,807 850,933 863,379 851,203 852,646 4.11%
NOSH 764,444 762,708 762,500 759,354 769,705 751,481 764,499 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.93% 8.60% 5.46% 2.29% 3.45% 5.11% 8.45% -
ROE 1.01% 0.82% 0.56% 0.27% 0.40% 0.48% 0.72% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.09 11.16 11.73 13.09 13.13 10.57 9.46 17.74%
EPS 1.20 0.96 0.64 0.30 0.45 0.54 0.80 31.00%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.185 1.1774 1.1486 1.1206 1.1217 1.1327 1.1153 4.12%
Adjusted Per Share Value based on latest NOSH - 876,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.09 11.14 11.70 13.01 13.23 10.40 9.47 17.66%
EPS 1.20 0.96 0.64 0.30 0.46 0.53 0.80 31.00%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.1856 1.1753 1.1463 1.1137 1.13 1.1141 1.1159 4.11%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.35 0.33 0.29 0.29 0.32 0.40 0.41 -
P/RPS 2.90 2.96 2.47 2.22 2.44 3.78 4.33 -23.43%
P/EPS 29.17 34.38 45.31 96.88 70.59 74.07 51.25 -31.29%
EY 3.43 2.91 2.21 1.03 1.42 1.35 1.95 45.66%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.25 0.26 0.29 0.35 0.37 -13.03%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 30/05/03 28/02/03 19/11/02 23/08/02 24/05/02 -
Price 0.38 0.37 0.29 0.31 0.31 0.38 0.45 -
P/RPS 3.14 3.32 2.47 2.37 2.36 3.60 4.76 -24.20%
P/EPS 31.67 38.54 45.31 103.56 68.38 70.37 56.25 -31.79%
EY 3.16 2.59 2.21 0.97 1.46 1.42 1.78 46.56%
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.25 0.28 0.28 0.34 0.40 -13.81%

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