[MUIPROP] QoQ Cumulative 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- 100.14%
YoY- 89.34%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative 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 49,670 39,412 19,191 85,903 56,409 36,023 35.64%
PBT 47,899 52,765 47,231 1,092 -551,950 1,376 3,186 506.14%
Tax -11,124 -17,515 -16,106 -293 -4,965 -3,580 -1,631 258.38%
NP 36,775 35,250 31,125 799 -556,915 -2,204 1,555 719.17%
-
NP to SH 35,992 34,552 30,702 799 -556,915 -2,204 1,555 707.54%
-
Tax Rate 23.22% 33.19% 34.10% 26.83% - 260.17% 51.19% -
Total Cost 20,203 14,420 8,287 18,392 642,818 58,613 34,468 -29.89%
-
Net Worth 317,853 336,331 324,313 311,769 356,069 869,820 881,918 -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 76 - -
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 317,853 336,331 324,313 311,769 356,069 869,820 881,918 -49.26%
NOSH 755,714 759,384 761,836 798,999 764,097 760,000 777,499 -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% 10.27% 9.47% 0.26% -156.41% -0.25% 0.18% -
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 6.54 5.17 2.40 11.24 7.42 4.63 38.29%
EPS 4.76 4.55 4.03 0.10 -72.89 -0.29 0.20 722.64%
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 6.50 5.16 2.51 11.24 7.38 4.71 35.76%
EPS 4.71 4.52 4.02 0.10 -72.89 -0.29 0.20 716.88%
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 4.59 5.22 9.58 2.76 5.39 6.69 -29.19%
P/EPS 6.30 6.59 6.70 230.00 -0.43 -137.93 155.00 -88.10%
EY 15.88 15.17 14.93 0.43 -235.11 -0.73 0.65 737.07%
DY 0.00 0.00 0.00 0.00 4.13 0.02 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 3.98 5.41 11.66 2.49 4.99 8.20 -40.97%
P/EPS 5.88 5.71 6.95 280.00 -0.38 -127.59 190.00 -90.08%
EY 17.01 17.50 14.39 0.36 -260.30 -0.78 0.53 903.55%
DY 0.00 0.00 0.00 0.00 4.57 0.03 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