[MUIPROP] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 67.38%
YoY- 3.86%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 101,041 104,226 107,576 92,880 87,829 96,531 99,370 1.11%
PBT -33,519 -30,347 -28,494 18,461 14,302 13,457 12,944 -
Tax -6,746 -8,610 -9,665 -11,925 -10,397 -11,493 -10,671 -26.36%
NP -40,265 -38,957 -38,159 6,536 3,905 1,964 2,273 -
-
NP to SH -40,265 -38,957 -38,159 6,536 3,905 1,964 2,273 -
-
Tax Rate - - - 64.60% 72.70% 85.41% 82.44% -
Total Cost 141,306 143,183 145,735 86,344 83,924 94,567 97,097 28.45%
-
Net Worth 856,774 810,310 895,713 908,217 898,135 875,807 993,175 -9.38%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 5,736 5,736 5,736 6,575 6,575 6,575 6,575 -8.70%
Div Payout % 0.00% 0.00% 0.00% 100.60% 168.37% 334.78% 289.27% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 856,774 810,310 895,713 908,217 898,135 875,807 993,175 -9.38%
NOSH 755,333 703,333 764,847 766,428 762,812 762,500 876,666 -9.46%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -39.85% -37.38% -35.47% 7.04% 4.45% 2.03% 2.29% -
ROE -4.70% -4.81% -4.26% 0.72% 0.43% 0.22% 0.23% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.38 14.82 14.07 12.12 11.51 12.66 11.33 11.73%
EPS -5.33 -5.54 -4.99 0.85 0.51 0.26 0.26 -
DPS 0.76 0.82 0.75 0.86 0.86 0.86 0.75 0.88%
NAPS 1.1343 1.1521 1.1711 1.185 1.1774 1.1486 1.1329 0.08%
Adjusted Per Share Value based on latest NOSH - 766,428
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.22 13.64 14.08 12.16 11.50 12.63 13.01 1.07%
EPS -5.27 -5.10 -4.99 0.86 0.51 0.26 0.30 -
DPS 0.75 0.75 0.75 0.86 0.86 0.86 0.86 -8.72%
NAPS 1.1213 1.0605 1.1723 1.1887 1.1755 1.1463 1.2999 -9.39%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.31 0.38 0.37 0.35 0.33 0.29 0.29 -
P/RPS 2.32 2.56 2.63 2.89 2.87 2.29 2.56 -6.35%
P/EPS -5.82 -6.86 -7.42 41.04 64.46 112.59 111.85 -
EY -17.20 -14.58 -13.48 2.44 1.55 0.89 0.89 -
DY 2.45 2.15 2.03 2.45 2.61 2.97 2.59 -3.64%
P/NAPS 0.27 0.33 0.32 0.30 0.28 0.25 0.26 2.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 21/05/04 27/02/04 21/11/03 27/08/03 30/05/03 28/02/03 -
Price 0.38 0.32 0.35 0.38 0.37 0.29 0.31 -
P/RPS 2.84 2.16 2.49 3.14 3.21 2.29 2.73 2.67%
P/EPS -7.13 -5.78 -7.02 44.56 72.28 112.59 119.56 -
EY -14.03 -17.31 -14.25 2.24 1.38 0.89 0.84 -
DY 2.00 2.55 2.14 2.26 2.33 2.97 2.42 -11.94%
P/NAPS 0.34 0.28 0.30 0.32 0.31 0.25 0.27 16.62%

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