[MUIPROP] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 114.69%
YoY- -20.21%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 107,576 92,405 85,116 89,428 99,369 101,057 79,432 22.34%
PBT -28,494 19,014 16,422 15,364 12,943 11,658 13,706 -
Tax -9,665 -9,841 -9,100 -10,484 -10,670 -8,169 -9,648 0.11%
NP -38,159 9,173 7,322 4,880 2,273 3,489 4,058 -
-
NP to SH -38,159 9,173 7,322 4,880 2,273 3,489 4,058 -
-
Tax Rate - 51.76% 55.41% 68.24% 82.44% 70.07% 70.39% -
Total Cost 145,735 83,232 77,794 84,548 97,096 97,568 75,374 55.01%
-
Net Worth 882,580 905,866 898,012 875,807 850,933 863,379 851,203 2.43%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,737 - - - 5,695 - - -
Div Payout % 0.00% - - - 250.56% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 882,580 905,866 898,012 875,807 850,933 863,379 851,203 2.43%
NOSH 764,999 764,444 762,708 762,500 759,354 769,705 751,481 1.19%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -35.47% 9.93% 8.60% 5.46% 2.29% 3.45% 5.11% -
ROE -4.32% 1.01% 0.82% 0.56% 0.27% 0.40% 0.48% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.06 12.09 11.16 11.73 13.09 13.13 10.57 20.88%
EPS -4.99 1.20 0.96 0.64 0.30 0.45 0.54 -
DPS 0.75 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.1537 1.185 1.1774 1.1486 1.1206 1.1217 1.1327 1.22%
Adjusted Per Share Value based on latest NOSH - 762,500
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.08 12.09 11.14 11.70 13.01 13.23 10.40 22.31%
EPS -4.99 1.20 0.96 0.64 0.30 0.46 0.53 -
DPS 0.75 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.1551 1.1856 1.1753 1.1463 1.1137 1.13 1.1141 2.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.37 0.35 0.33 0.29 0.29 0.32 0.40 -
P/RPS 2.63 2.90 2.96 2.47 2.22 2.44 3.78 -21.42%
P/EPS -7.42 29.17 34.38 45.31 96.88 70.59 74.07 -
EY -13.48 3.43 2.91 2.21 1.03 1.42 1.35 -
DY 2.03 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 0.32 0.30 0.28 0.25 0.26 0.29 0.35 -5.78%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 27/08/03 30/05/03 28/02/03 19/11/02 23/08/02 -
Price 0.35 0.38 0.37 0.29 0.31 0.31 0.38 -
P/RPS 2.49 3.14 3.32 2.47 2.37 2.36 3.60 -21.73%
P/EPS -7.02 31.67 38.54 45.31 103.56 68.38 70.37 -
EY -14.25 3.16 2.59 2.21 0.97 1.46 1.42 -
DY 2.14 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.30 0.32 0.31 0.25 0.28 0.28 0.34 -7.98%

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