[MUIPROP] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.57%
YoY- 89.34%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 56,978 66,226 78,824 76,764 85,903 75,212 72,046 -14.44%
PBT 47,899 70,353 94,462 4,368 -551,950 1,834 6,372 282.32%
Tax -11,124 -23,353 -32,212 -1,172 -4,965 -4,773 -3,262 126.05%
NP 36,775 47,000 62,250 3,196 -556,915 -2,938 3,110 416.70%
-
NP to SH 35,992 46,069 61,404 3,196 -556,915 -2,938 3,110 409.36%
-
Tax Rate 23.22% 33.19% 34.10% 26.83% - 260.25% 51.19% -
Total Cost 20,203 19,226 16,574 73,568 642,818 78,150 68,936 -55.78%
-
Net Worth 317,853 336,331 324,313 311,769 356,069 869,819 881,918 -49.26%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 9,780 101 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 317,853 336,331 324,313 311,769 356,069 869,819 881,918 -49.26%
NOSH 755,714 759,384 761,836 798,999 764,097 759,999 777,499 -1.87%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 64.54% 70.97% 78.97% 4.16% -648.31% -3.91% 4.32% -
ROE 11.32% 13.70% 18.93% 1.03% -156.41% -0.34% 0.35% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.54 8.72 10.35 9.61 11.24 9.90 9.27 -12.83%
EPS 4.76 6.07 8.06 0.40 -72.89 -0.39 0.40 418.88%
DPS 0.00 0.00 0.00 0.00 1.28 0.01 0.00 -
NAPS 0.4206 0.4429 0.4257 0.3902 0.466 1.1445 1.1343 -48.29%
Adjusted Per Share Value based on latest NOSH - 798,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.46 8.67 10.32 10.05 11.24 9.84 9.43 -14.42%
EPS 4.71 6.03 8.04 0.42 -72.89 -0.38 0.41 406.86%
DPS 0.00 0.00 0.00 0.00 1.28 0.01 0.00 -
NAPS 0.416 0.4402 0.4245 0.408 0.466 1.1384 1.1543 -49.26%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.30 0.30 0.27 0.23 0.31 0.40 0.31 -
P/RPS 3.98 3.44 2.61 2.39 2.76 4.04 3.35 12.13%
P/EPS 6.30 4.95 3.35 57.50 -0.43 -103.45 77.50 -81.14%
EY 15.88 20.22 29.85 1.74 -235.11 -0.97 1.29 430.70%
DY 0.00 0.00 0.00 0.00 4.13 0.03 0.00 -
P/NAPS 0.71 0.68 0.63 0.59 0.67 0.35 0.27 90.18%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 21/11/05 29/08/05 19/05/05 25/02/05 23/11/04 27/08/04 -
Price 0.28 0.26 0.28 0.28 0.28 0.37 0.38 -
P/RPS 3.71 2.98 2.71 2.91 2.49 3.74 4.10 -6.42%
P/EPS 5.88 4.29 3.47 70.00 -0.38 -95.69 95.00 -84.27%
EY 17.01 23.33 28.79 1.43 -260.30 -1.05 1.05 537.00%
DY 0.00 0.00 0.00 0.00 4.57 0.04 0.00 -
P/NAPS 0.67 0.59 0.66 0.72 0.60 0.32 0.34 56.98%

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