[MUIPROP] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 5.17%
YoY- -1210.74%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 43,209 56,978 79,164 89,292 86,087 85,903 94,681 -40.75%
PBT 45,552 47,899 -500,561 -507,905 -552,846 -551,950 -41,379 -
Tax -11,111 -11,229 -19,005 -19,545 -3,692 -4,965 -5,864 53.18%
NP 34,441 36,670 -519,566 -527,450 -556,538 -556,915 -47,243 -
-
NP to SH 33,653 35,992 -520,159 -527,768 -556,538 -556,915 -47,243 -
-
Tax Rate 24.39% 23.44% - - - - - -
Total Cost 8,768 20,308 598,730 616,742 642,625 642,818 141,924 -84.39%
-
Net Worth 306,753 315,288 334,346 323,911 311,769 307,449 877,994 -50.42%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 7,671 7,671 7,671 13,407 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 306,753 315,288 334,346 323,911 311,769 307,449 877,994 -50.42%
NOSH 733,333 749,615 754,901 760,890 798,999 767,855 767,142 -2.96%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 79.71% 64.36% -656.32% -590.70% -646.48% -648.31% -49.90% -
ROE 10.97% 11.42% -155.58% -162.94% -178.51% -181.14% -5.38% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.89 7.60 10.49 11.74 10.77 11.19 12.34 -38.95%
EPS 4.59 4.80 -68.90 -69.36 -69.65 -72.53 -6.16 -
DPS 0.00 0.00 0.00 1.01 0.96 1.00 1.75 -
NAPS 0.4183 0.4206 0.4429 0.4257 0.3902 0.4004 1.1445 -48.91%
Adjusted Per Share Value based on latest NOSH - 760,890
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.66 7.46 10.36 11.69 11.27 11.24 12.39 -40.71%
EPS 4.40 4.71 -68.08 -69.07 -72.84 -72.89 -6.18 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.75 -
NAPS 0.4015 0.4126 0.4376 0.4239 0.408 0.4024 1.1491 -50.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.30 0.30 0.30 0.27 0.23 0.31 0.40 -
P/RPS 5.09 3.95 2.86 2.30 2.13 2.77 3.24 35.17%
P/EPS 6.54 6.25 -0.44 -0.39 -0.33 -0.43 -6.50 -
EY 15.30 16.00 -229.68 -256.90 -302.84 -233.96 -15.40 -
DY 0.00 0.00 0.00 3.73 4.17 3.22 4.37 -
P/NAPS 0.72 0.71 0.68 0.63 0.59 0.77 0.35 61.82%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 21/11/05 29/08/05 19/05/05 25/02/05 23/11/04 -
Price 0.26 0.28 0.26 0.28 0.28 0.28 0.37 -
P/RPS 4.41 3.68 2.48 2.39 2.60 2.50 3.00 29.31%
P/EPS 5.67 5.83 -0.38 -0.40 -0.40 -0.39 -6.01 -
EY 17.65 17.15 -265.02 -247.72 -248.77 -259.03 -16.64 -
DY 0.00 0.00 0.00 3.60 3.43 3.57 4.72 -
P/NAPS 0.62 0.67 0.59 0.66 0.72 0.70 0.32 55.47%

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