[MUIPROP] QoQ TTM 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- -26.63%

YoY- -46.54%

Quarter Report

MUIPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
TTM Result
Revenue	87,829	96,531	99,370	105,992	120,906	112,830	106,237	-11.94%
YoY %	-9.01%	-2.86%	-6.25%	-12.34%	7.16%	6.21%	-	-
Horiz. %	82.67%	90.86%	93.54%	99.77%	113.81%	106.21%	100.00%	-
PBT	14,302	13,457	12,944	14,989	19,217	21,448	22,587	-26.32%
YoY %	6.28%	3.96%	-13.64%	-22.00%	-10.40%	-5.04%	-	-
Horiz. %	63.32%	59.58%	57.31%	66.36%	85.08%	94.96%	100.00%	-
Tax	-10,397	-11,493	-10,671	-8,696	-10,640	-10,575	-10,550	-0.97%
YoY %	9.54%	-7.70%	-22.71%	18.27%	-0.61%	-0.24%	-	-
Horiz. %	98.55%	108.94%	101.15%	82.43%	100.85%	100.24%	100.00%	-
NP	3,905	1,964	2,273	6,293	8,577	10,873	12,037	-52.88%
YoY %	98.83%	-13.59%	-63.88%	-26.63%	-21.12%	-9.67%	-	-
Horiz. %	32.44%	16.32%	18.88%	52.28%	71.26%	90.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,905	1,964	2,273	6,293	8,577	10,873	12,037	-52.88%
YoY %	98.83%	-13.59%	-63.88%	-26.63%	-21.12%	-9.67%	-	-
Horiz. %	32.44%	16.32%	18.88%	52.28%	71.26%	90.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	72.70%	85.41%	82.44%	58.02%	55.37%	49.31%	46.71%	-
YoY %	-14.88%	3.60%	42.09%	4.79%	12.29%	5.57%	-	-
Horiz. %	155.64%	182.85%	176.49%	124.21%	118.54%	105.57%	100.00%	-
Total Cost	83,924	94,567	97,097	99,699	112,329	101,957	94,200	-7.43%
YoY %	-11.25%	-2.61%	-2.61%	-11.24%	10.17%	8.23%	-	-
Horiz. %	89.09%	100.39%	103.08%	105.84%	119.25%	108.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	898,135	875,807	993,175	824,449	809,071	852,646	861,792	2.79%
YoY %	2.55%	-11.82%	20.47%	1.90%	-5.11%	-1.06%	-	-
Horiz. %	104.22%	101.63%	115.25%	95.67%	93.88%	98.94%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	6,575	6,575	6,575	19,145	19,145	19,145	19,145	-51.05%
YoY %	0.00%	0.00%	-65.66%	0.00%	0.00%	0.00%	-	-
Horiz. %	34.34%	34.34%	34.34%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	168.37%	334.78%	289.27%	304.24%	223.22%	176.09%	159.06%	-
YoY %	-49.71%	15.73%	-4.92%	36.30%	26.76%	10.71%	-	-
Horiz. %	105.85%	210.47%	181.86%	191.27%	140.34%	110.71%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	898,135	875,807	993,175	824,449	809,071	852,646	861,792	2.79%
YoY %	2.55%	-11.82%	20.47%	1.90%	-5.11%	-1.06%	-	-
Horiz. %	104.22%	101.63%	115.25%	95.67%	93.88%	98.94%	100.00%	-
NOSH	762,812	762,500	876,666	735,000	714,285	764,499	765,833	-0.26%
YoY %	0.04%	-13.02%	19.27%	2.90%	-6.57%	-0.17%	-	-
Horiz. %	99.61%	99.56%	114.47%	95.97%	93.27%	99.83%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	4.45%	2.03%	2.29%	5.94%	7.09%	9.64%	11.33%	-
YoY %	119.21%	-11.35%	-61.45%	-16.22%	-26.45%	-14.92%	-	-
Horiz. %	39.28%	17.92%	20.21%	52.43%	62.58%	85.08%	100.00%	-
ROE	0.43%	0.22%	0.23%	0.76%	1.06%	1.28%	1.40%	-
YoY %	95.45%	-4.35%	-69.74%	-28.30%	-17.19%	-8.57%	-	-
Horiz. %	30.71%	15.71%	16.43%	54.29%	75.71%	91.43%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	11.51	12.66	11.33	14.42	16.93	14.76	13.87	-11.72%
YoY %	-9.08%	11.74%	-21.43%	-14.83%	14.70%	6.42%	-	-
Horiz. %	82.98%	91.28%	81.69%	103.97%	122.06%	106.42%	100.00%	-
EPS	0.51	0.26	0.26	0.86	1.20	1.42	1.57	-52.84%
YoY %	96.15%	0.00%	-69.77%	-28.33%	-15.49%	-9.55%	-	-
Horiz. %	32.48%	16.56%	16.56%	54.78%	76.43%	90.45%	100.00%	-
DPS	0.86	0.86	0.75	2.60	2.68	2.50	2.50	-51.00%
YoY %	0.00%	14.67%	-71.15%	-2.99%	7.20%	0.00%	-	-
Horiz. %	34.40%	34.40%	30.00%	104.00%	107.20%	100.00%	100.00%	-
NAPS	1.1774	1.1486	1.1329	1.1217	1.1327	1.1153	1.1253	3.07%
YoY %	2.51%	1.39%	1.00%	-0.97%	1.56%	-0.89%	-	-
Horiz. %	104.63%	102.07%	100.68%	99.68%	100.66%	99.11%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 735,000
RPS	11.50	12.63	13.01	13.87	15.82	14.77	13.90	-11.90%
YoY %	-8.95%	-2.92%	-6.20%	-12.33%	7.11%	6.26%	-	-
Horiz. %	82.73%	90.86%	93.60%	99.78%	113.81%	106.26%	100.00%	-
EPS	0.51	0.26	0.30	0.82	1.12	1.42	1.58	-53.04%
YoY %	96.15%	-13.33%	-63.41%	-26.79%	-21.13%	-10.13%	-	-
Horiz. %	32.28%	16.46%	18.99%	51.90%	70.89%	89.87%	100.00%	-
DPS	0.86	0.86	0.86	2.51	2.51	2.51	2.51	-51.13%
YoY %	0.00%	0.00%	-65.74%	0.00%	0.00%	0.00%	-	-
Horiz. %	34.26%	34.26%	34.26%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.1755	1.1463	1.2999	1.079	1.0589	1.1159	1.1279	2.80%
YoY %	2.55%	-11.82%	20.47%	1.90%	-5.11%	-1.06%	-	-
Horiz. %	104.22%	101.63%	115.25%	95.66%	93.88%	98.94%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
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	2.87	2.29	2.56	2.22	2.36	2.78	2.45	11.15%
YoY %	25.33%	-10.55%	15.32%	-5.93%	-15.11%	13.47%	-	-
Horiz. %	117.14%	93.47%	104.49%	90.61%	96.33%	113.47%	100.00%	-
P/EPS	64.46	112.59	111.85	37.37	33.31	28.83	21.63	107.50%
YoY %	-42.75%	0.66%	199.30%	12.19%	15.54%	33.29%	-	-
Horiz. %	298.01%	520.53%	517.11%	172.77%	154.00%	133.29%	100.00%	-
EY	1.55	0.89	0.89	2.68	3.00	3.47	4.62	-51.81%
YoY %	74.16%	0.00%	-66.79%	-10.67%	-13.54%	-24.89%	-	-
Horiz. %	33.55%	19.26%	19.26%	58.01%	64.94%	75.11%	100.00%	-
DY	2.61	2.97	2.59	8.14	6.70	6.10	7.35	-49.94%
YoY %	-12.12%	14.67%	-68.18%	21.49%	9.84%	-17.01%	-	-
Horiz. %	35.51%	40.41%	35.24%	110.75%	91.16%	82.99%	100.00%	-
P/NAPS	0.28	0.25	0.26	0.29	0.35	0.37	0.30	-4.50%
YoY %	12.00%	-3.85%	-10.34%	-17.14%	-5.41%	23.33%	-	-
Horiz. %	93.33%	83.33%	86.67%	96.67%	116.67%	123.33%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
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	3.21	2.29	2.73	2.15	2.24	3.05	2.45	19.79%
YoY %	40.17%	-16.12%	26.98%	-4.02%	-26.56%	24.49%	-	-
Horiz. %	131.02%	93.47%	111.43%	87.76%	91.43%	124.49%	100.00%	-
P/EPS	72.28	112.59	119.56	36.21	31.65	31.64	21.63	124.00%
YoY %	-35.80%	-5.83%	230.19%	14.41%	0.03%	46.28%	-	-
Horiz. %	334.17%	520.53%	552.75%	167.41%	146.32%	146.28%	100.00%	-
EY	1.38	0.89	0.84	2.76	3.16	3.16	4.62	-55.41%
YoY %	55.06%	5.95%	-69.57%	-12.66%	0.00%	-31.60%	-	-
Horiz. %	29.87%	19.26%	18.18%	59.74%	68.40%	68.40%	100.00%	-
DY	2.33	2.97	2.42	8.40	7.05	5.56	7.35	-53.60%
YoY %	-21.55%	22.73%	-71.19%	19.15%	26.80%	-24.35%	-	-
Horiz. %	31.70%	40.41%	32.93%	114.29%	95.92%	75.65%	100.00%	-
P/NAPS	0.31	0.25	0.27	0.28	0.34	0.40	0.30	2.21%
YoY %	24.00%	-7.41%	-3.57%	-17.65%	-15.00%	33.33%	-	-
Horiz. %	103.33%	83.33%	90.00%	93.33%	113.33%	133.33%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos