[MUIPROP] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 28.98%
YoY- -68.7%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 42,558 22,357 99,369 75,793 39,716 18,087 93,171 -40.77%
PBT 8,211 3,841 12,943 8,744 6,853 3,328 22,587 -49.15%
Tax -4,550 -2,621 -10,670 -6,127 -4,824 -1,799 -10,550 -43.00%
NP 3,661 1,220 2,273 2,617 2,029 1,529 12,037 -54.87%
-
NP to SH 3,661 1,220 2,273 2,617 2,029 1,529 12,037 -54.87%
-
Tax Rate 55.41% 68.24% 82.44% 70.07% 70.39% 54.06% 46.71% -
Total Cost 38,897 21,137 97,096 73,176 37,687 16,558 81,134 -38.82%
-
Net Worth 898,012 875,807 850,933 863,379 851,203 852,646 857,293 3.15%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 5,695 - - - 19,045 -
Div Payout % - - 250.56% - - - 158.23% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 898,012 875,807 850,933 863,379 851,203 852,646 857,293 3.15%
NOSH 762,708 762,500 759,354 769,705 751,481 764,499 761,835 0.07%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.60% 5.46% 2.29% 3.45% 5.11% 8.45% 12.92% -
ROE 0.41% 0.14% 0.27% 0.30% 0.24% 0.18% 1.40% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.58 2.93 13.09 9.85 5.29 2.37 12.23 -40.81%
EPS 0.48 0.16 0.30 0.34 0.27 0.20 1.58 -54.90%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 2.50 -
NAPS 1.1774 1.1486 1.1206 1.1217 1.1327 1.1153 1.1253 3.07%
Adjusted Per Share Value based on latest NOSH - 735,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.57 2.93 13.01 9.92 5.20 2.37 12.19 -40.76%
EPS 0.48 0.16 0.30 0.34 0.27 0.20 1.58 -54.90%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 2.49 -
NAPS 1.1753 1.1463 1.1137 1.13 1.1141 1.1159 1.122 3.15%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.33 0.29 0.29 0.32 0.40 0.41 0.34 -
P/RPS 5.91 9.89 2.22 3.25 7.57 17.33 2.78 65.56%
P/EPS 68.75 181.25 96.88 94.12 148.15 205.00 21.52 117.37%
EY 1.45 0.55 1.03 1.06 0.67 0.49 4.65 -54.11%
DY 0.00 0.00 2.59 0.00 0.00 0.00 7.35 -
P/NAPS 0.28 0.25 0.26 0.29 0.35 0.37 0.30 -4.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 28/02/03 19/11/02 23/08/02 24/05/02 26/02/02 -
Price 0.37 0.29 0.31 0.31 0.38 0.45 0.34 -
P/RPS 6.63 9.89 2.37 3.15 7.19 19.02 2.78 78.78%
P/EPS 77.08 181.25 103.56 91.18 140.74 225.00 21.52 134.64%
EY 1.30 0.55 0.97 1.10 0.71 0.44 4.65 -57.34%
DY 0.00 0.00 2.42 0.00 0.00 0.00 7.35 -
P/NAPS 0.31 0.25 0.28 0.28 0.34 0.40 0.30 2.21%

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