[MUIPROP] QoQ TTM Result on 31-Dec-2000 [#4]

Stock

[MUIPROP] MUI PROPERTIES BHD

Announcement Date

28-Feb-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Dec-2000 [#4]

Profit Trend

QoQ- 7.47%

YoY- 26.17%

Quarter Report

MUIPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
TTM Result
Revenue	99,880	88,477	89,426	93,367	94,771	85,981	64,205	34.22%
YoY %	12.89%	-1.06%	-4.22%	-1.48%	10.22%	33.92%	-	-
Horiz. %	155.56%	137.80%	139.28%	145.42%	147.61%	133.92%	100.00%	-
PBT	22,039	20,817	19,983	20,452	17,681	19,564	14,642	31.30%
YoY %	5.87%	4.17%	-2.29%	15.67%	-9.62%	33.62%	-	-
Horiz. %	150.52%	142.17%	136.48%	139.68%	120.76%	133.62%	100.00%	-
Tax	-10,268	-9,711	-8,732	-8,738	-6,781	-4,183	-2,202	178.85%
YoY %	-5.74%	-11.21%	0.07%	-28.86%	-62.11%	-89.96%	-	-
Horiz. %	466.30%	441.01%	396.55%	396.82%	307.95%	189.96%	100.00%	-
NP	11,771	11,106	11,251	11,714	10,900	15,381	12,440	-3.61%
YoY %	5.99%	-1.29%	-3.95%	7.47%	-29.13%	23.64%	-	-
Horiz. %	94.62%	89.28%	90.44%	94.16%	87.62%	123.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,771	11,106	11,251	11,714	10,900	15,381	12,440	-3.61%
YoY %	5.99%	-1.29%	-3.95%	7.47%	-29.13%	23.64%	-	-
Horiz. %	94.62%	89.28%	90.44%	94.16%	87.62%	123.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.59%	46.65%	43.70%	42.72%	38.35%	21.38%	15.04%	-
YoY %	-0.13%	6.75%	2.29%	11.40%	79.37%	42.15%	-	-
Horiz. %	309.77%	310.17%	290.56%	284.04%	254.99%	142.15%	100.00%	-
Total Cost	88,109	77,371	78,175	81,653	83,871	70,600	51,765	42.51%
YoY %	13.88%	-1.03%	-4.26%	-2.64%	18.80%	36.39%	-	-
Horiz. %	170.21%	149.47%	151.02%	157.74%	162.02%	136.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	846,333	850,286	855,912	860,002	872,373	897,391	895,149	-3.66%
YoY %	-0.46%	-0.66%	-0.48%	-1.42%	-2.79%	0.25%	-	-
Horiz. %	94.55%	94.99%	95.62%	96.07%	97.46%	100.25%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Dividend
Div	18,944	18,944	18,944	18,944	11,452	11,452	11,452	39.82%
YoY %	0.00%	0.00%	0.00%	65.42%	0.00%	0.00%	-	-
Horiz. %	165.42%	165.42%	165.42%	165.42%	100.00%	100.00%	100.00%	-
Div Payout %	160.94%	170.58%	168.38%	161.72%	105.07%	74.46%	92.07%	-
YoY %	-5.65%	1.31%	4.12%	53.92%	41.11%	-19.13%	-	-
Horiz. %	174.80%	185.27%	182.88%	175.65%	114.12%	80.87%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Equity
Net Worth	846,333	850,286	855,912	860,002	872,373	897,391	895,149	-3.66%
YoY %	-0.46%	-0.66%	-0.48%	-1.42%	-2.79%	0.25%	-	-
Horiz. %	94.55%	94.99%	95.62%	96.07%	97.46%	100.25%	100.00%	-
NOSH	755,789	755,675	769,428	757,777	761,034	773,947	769,756	-1.21%
YoY %	0.02%	-1.79%	1.54%	-0.43%	-1.67%	0.54%	-	-
Horiz. %	98.19%	98.17%	99.96%	98.44%	98.87%	100.54%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Ratio Analysis
NP Margin	11.79%	12.55%	12.58%	12.55%	11.50%	17.89%	19.38%	-
YoY %	-6.06%	-0.24%	0.24%	9.13%	-35.72%	-7.69%	-	-
Horiz. %	60.84%	64.76%	64.91%	64.76%	59.34%	92.31%	100.00%	-
ROE	1.39%	1.31%	1.31%	1.36%	1.25%	1.71%	1.39%	-
YoY %	6.11%	0.00%	-3.68%	8.80%	-26.90%	23.02%	-	-
Horiz. %	100.00%	94.24%	94.24%	97.84%	89.93%	123.02%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Per Share
RPS	13.22	11.71	11.62	12.32	12.45	11.11	8.34	35.91%
YoY %	12.89%	0.77%	-5.68%	-1.04%	12.06%	33.21%	-	-
Horiz. %	158.51%	140.41%	139.33%	147.72%	149.28%	133.21%	100.00%	-
EPS	1.56	1.47	1.46	1.55	1.43	1.99	1.62	-2.48%
YoY %	6.12%	0.68%	-5.81%	8.39%	-28.14%	22.84%	-	-
Horiz. %	96.30%	90.74%	90.12%	95.68%	88.27%	122.84%	100.00%	-
DPS	2.50	2.50	2.50	2.50	1.50	1.50	1.49	41.15%
YoY %	0.00%	0.00%	0.00%	66.67%	0.00%	0.67%	-	-
Horiz. %	167.79%	167.79%	167.79%	167.79%	100.67%	100.67%	100.00%	-
NAPS	1.1198	1.1252	1.1124	1.1349	1.1463	1.1595	1.1629	-2.48%
YoY %	-0.48%	1.15%	-1.98%	-0.99%	-1.14%	-0.29%	-	-
Horiz. %	96.29%	96.76%	95.66%	97.59%	98.57%	99.71%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 757,777
RPS	13.07	11.58	11.70	12.22	12.40	11.25	8.40	34.23%
YoY %	12.87%	-1.03%	-4.26%	-1.45%	10.22%	33.93%	-	-
Horiz. %	155.60%	137.86%	139.29%	145.48%	147.62%	133.93%	100.00%	-
EPS	1.54	1.45	1.47	1.53	1.43	2.01	1.63	-3.71%
YoY %	6.21%	-1.36%	-3.92%	6.99%	-28.86%	23.31%	-	-
Horiz. %	94.48%	88.96%	90.18%	93.87%	87.73%	123.31%	100.00%	-
DPS	2.48	2.48	2.48	2.48	1.50	1.50	1.50	39.77%
YoY %	0.00%	0.00%	0.00%	65.33%	0.00%	0.00%	-	-
Horiz. %	165.33%	165.33%	165.33%	165.33%	100.00%	100.00%	100.00%	-
NAPS	1.1077	1.1129	1.1202	1.1256	1.1418	1.1745	1.1716	-3.66%
YoY %	-0.47%	-0.65%	-0.48%	-1.42%	-2.78%	0.25%	-	-
Horiz. %	94.55%	94.99%	95.61%	96.07%	97.46%	100.25%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	31/03/00	-
Price	0.30	0.37	0.33	0.34	0.44	0.58	0.83	-
P/RPS	2.27	3.16	2.84	2.76	3.53	5.22	9.95	-62.62%
YoY %	-28.16%	11.27%	2.90%	-21.81%	-32.38%	-47.54%	-	-
Horiz. %	22.81%	31.76%	28.54%	27.74%	35.48%	52.46%	100.00%	-
P/EPS	19.26	25.18	22.57	21.99	30.72	29.18	51.36	-47.96%
YoY %	-23.51%	11.56%	2.64%	-28.42%	5.28%	-43.19%	-	-
Horiz. %	37.50%	49.03%	43.94%	42.82%	59.81%	56.81%	100.00%	-
EY	5.19	3.97	4.43	4.55	3.26	3.43	1.95	91.93%
YoY %	30.73%	-10.38%	-2.64%	39.57%	-4.96%	75.90%	-	-
Horiz. %	266.15%	203.59%	227.18%	233.33%	167.18%	175.90%	100.00%	-
DY	8.33	6.76	7.58	7.35	3.41	2.59	1.79	178.47%
YoY %	23.22%	-10.82%	3.13%	115.54%	31.66%	44.69%	-	-
Horiz. %	465.36%	377.65%	423.46%	410.61%	190.50%	144.69%	100.00%	-
P/NAPS	0.27	0.33	0.30	0.30	0.38	0.50	0.71	-47.47%
YoY %	-18.18%	10.00%	0.00%	-21.05%	-24.00%	-29.58%	-	-
Horiz. %	38.03%	46.48%	42.25%	42.25%	53.52%	70.42%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	16/11/01	29/08/01	24/05/01	28/02/01	16/11/00	30/08/00	-	-
Price	0.35	0.38	0.38	0.35	0.44	0.51	0.00	-
P/RPS	2.65	3.25	3.27	2.84	3.53	4.59	0.00	-
YoY %	-18.46%	-0.61%	15.14%	-19.55%	-23.09%	0.00%	-	-
Horiz. %	57.73%	70.81%	71.24%	61.87%	76.91%	100.00%	-	-
P/EPS	22.47	25.86	25.99	22.64	30.72	25.66	0.00	-
YoY %	-13.11%	-0.50%	14.80%	-26.30%	19.72%	0.00%	-	-
Horiz. %	87.57%	100.78%	101.29%	88.23%	119.72%	100.00%	-	-
EY	4.45	3.87	3.85	4.42	3.26	3.90	0.00	-
YoY %	14.99%	0.52%	-12.90%	35.58%	-16.41%	0.00%	-	-
Horiz. %	114.10%	99.23%	98.72%	113.33%	83.59%	100.00%	-	-
DY	7.14	6.58	6.58	7.14	3.41	2.94	0.00	-
YoY %	8.51%	0.00%	-7.84%	109.38%	15.99%	0.00%	-	-
Horiz. %	242.86%	223.81%	223.81%	242.86%	115.99%	100.00%	-	-
P/NAPS	0.31	0.34	0.34	0.31	0.38	0.44	0.00	-
YoY %	-8.82%	0.00%	9.68%	-18.42%	-13.64%	0.00%	-	-
Horiz. %	70.45%	77.27%	77.27%	70.45%	86.36%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos