[MUIPROP] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 98.83%
YoY- -54.47%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 104,226 107,576 92,880 87,829 96,531 99,370 105,992 -1.11%
PBT -30,347 -28,494 18,461 14,302 13,457 12,944 14,989 -
Tax -8,610 -9,665 -11,925 -10,397 -11,493 -10,671 -8,696 -0.65%
NP -38,957 -38,159 6,536 3,905 1,964 2,273 6,293 -
-
NP to SH -38,957 -38,159 6,536 3,905 1,964 2,273 6,293 -
-
Tax Rate - - 64.60% 72.70% 85.41% 82.44% 58.02% -
Total Cost 143,183 145,735 86,344 83,924 94,567 97,097 99,699 27.26%
-
Net Worth 810,310 895,713 908,217 898,135 875,807 993,175 824,449 -1.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 5,736 5,736 6,575 6,575 6,575 6,575 19,145 -55.19%
Div Payout % 0.00% 0.00% 100.60% 168.37% 334.78% 289.27% 304.24% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 810,310 895,713 908,217 898,135 875,807 993,175 824,449 -1.14%
NOSH 703,333 764,847 766,428 762,812 762,500 876,666 735,000 -2.89%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -37.38% -35.47% 7.04% 4.45% 2.03% 2.29% 5.94% -
ROE -4.81% -4.26% 0.72% 0.43% 0.22% 0.23% 0.76% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.82 14.07 12.12 11.51 12.66 11.33 14.42 1.83%
EPS -5.54 -4.99 0.85 0.51 0.26 0.26 0.86 -
DPS 0.82 0.75 0.86 0.86 0.86 0.75 2.60 -53.63%
NAPS 1.1521 1.1711 1.185 1.1774 1.1486 1.1329 1.1217 1.79%
Adjusted Per Share Value based on latest NOSH - 762,812
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 13.64 14.08 12.16 11.50 12.63 13.01 13.87 -1.10%
EPS -5.10 -4.99 0.86 0.51 0.26 0.30 0.82 -
DPS 0.75 0.75 0.86 0.86 0.86 0.86 2.51 -55.27%
NAPS 1.0605 1.1723 1.1887 1.1755 1.1463 1.2999 1.079 -1.14%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.38 0.37 0.35 0.33 0.29 0.29 0.32 -
P/RPS 2.56 2.63 2.89 2.87 2.29 2.56 2.22 9.95%
P/EPS -6.86 -7.42 41.04 64.46 112.59 111.85 37.37 -
EY -14.58 -13.48 2.44 1.55 0.89 0.89 2.68 -
DY 2.15 2.03 2.45 2.61 2.97 2.59 8.14 -58.80%
P/NAPS 0.33 0.32 0.30 0.28 0.25 0.26 0.29 8.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 27/02/04 21/11/03 27/08/03 30/05/03 28/02/03 19/11/02 -
Price 0.32 0.35 0.38 0.37 0.29 0.31 0.31 -
P/RPS 2.16 2.49 3.14 3.21 2.29 2.73 2.15 0.30%
P/EPS -5.78 -7.02 44.56 72.28 112.59 119.56 36.21 -
EY -17.31 -14.25 2.24 1.38 0.89 0.84 2.76 -
DY 2.55 2.14 2.26 2.33 2.97 2.42 8.40 -54.79%
P/NAPS 0.28 0.30 0.32 0.31 0.25 0.27 0.28 0.00%

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