[MUIPROP] QoQ 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- -158.5%
YoY- -109.36%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
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 26,746 20,201 22,357 23,576 21,695 21,629 18,087 29.76%
PBT 6,050 4,370 3,841 4,200 1,891 3,525 3,328 48.89%
Tax -2,831 -1,929 -2,621 -4,544 -1,303 -3,025 -1,799 35.25%
NP 3,219 2,441 1,220 -344 588 500 1,529 64.18%
-
NP to SH 3,219 2,441 1,220 -344 588 500 1,529 64.18%
-
Tax Rate 46.79% 44.14% 68.24% 108.19% 68.91% 85.82% 54.06% -
Total Cost 23,527 17,760 21,137 23,920 21,107 21,129 16,558 26.36%
-
Net Worth 908,217 898,135 875,807 993,175 824,449 809,071 852,646 4.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 6,575 - - - -
Div Payout % - - - 0.00% - - - -
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 908,217 898,135 875,807 993,175 824,449 809,071 852,646 4.29%
NOSH 766,428 762,812 762,500 876,666 735,000 714,285 764,499 0.16%
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 12.04% 12.08% 5.46% -1.46% 2.71% 2.31% 8.45% -
ROE 0.35% 0.27% 0.14% -0.03% 0.07% 0.06% 0.18% -
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 3.49 2.65 2.93 2.69 2.95 3.03 2.37 29.40%
EPS 0.42 0.32 0.16 -0.05 0.08 0.07 0.20 63.91%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.185 1.1774 1.1486 1.1329 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 3.50 2.64 2.93 3.09 2.84 2.83 2.37 29.65%
EPS 0.42 0.32 0.16 -0.05 0.08 0.07 0.20 63.91%
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 1.1887 1.1755 1.1463 1.2999 1.079 1.0589 1.1159 4.29%
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 10.03 12.46 9.89 10.78 10.84 13.21 17.33 -30.52%
P/EPS 83.33 103.13 181.25 -739.05 400.00 571.43 205.00 -45.09%
EY 1.20 0.97 0.55 -0.14 0.25 0.18 0.49 81.58%
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 10.89 13.97 9.89 11.53 10.50 12.55 19.02 -31.02%
P/EPS 90.48 115.63 181.25 -790.02 387.50 542.86 225.00 -45.48%
EY 1.11 0.86 0.55 -0.13 0.26 0.18 0.44 85.21%
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.25 0.27 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