[MUIPROP] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 2.26%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 105,992 120,906 112,830 106,237 99,880 88,477 89,426 11.98%
PBT 14,989 19,217 21,448 22,587 22,039 20,817 19,983 -17.43%
Tax -8,696 -10,640 -10,575 -10,550 -10,268 -9,711 -8,732 -0.27%
NP 6,293 8,577 10,873 12,037 11,771 11,106 11,251 -32.09%
-
NP to SH 6,293 8,577 10,873 12,037 11,771 11,106 11,251 -32.09%
-
Tax Rate 58.02% 55.37% 49.31% 46.71% 46.59% 46.65% 43.70% -
Total Cost 99,699 112,329 101,957 94,200 88,109 77,371 78,175 17.58%
-
Net Worth 824,449 809,071 852,646 861,792 846,333 850,286 855,912 -2.46%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 19,145 19,145 19,145 19,145 18,944 18,944 18,944 0.70%
Div Payout % 304.24% 223.22% 176.09% 159.06% 160.94% 170.58% 168.38% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 824,449 809,071 852,646 861,792 846,333 850,286 855,912 -2.46%
NOSH 735,000 714,285 764,499 765,833 755,789 755,675 769,428 -3.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.94% 7.09% 9.64% 11.33% 11.79% 12.55% 12.58% -
ROE 0.76% 1.06% 1.28% 1.40% 1.39% 1.31% 1.31% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.42 16.93 14.76 13.87 13.22 11.71 11.62 15.46%
EPS 0.86 1.20 1.42 1.57 1.56 1.47 1.46 -29.70%
DPS 2.60 2.68 2.50 2.50 2.50 2.50 2.50 2.64%
NAPS 1.1217 1.1327 1.1153 1.1253 1.1198 1.1252 1.1124 0.55%
Adjusted Per Share Value based on latest NOSH - 765,833
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 13.87 15.82 14.77 13.90 13.07 11.58 11.70 11.99%
EPS 0.82 1.12 1.42 1.58 1.54 1.45 1.47 -32.21%
DPS 2.51 2.51 2.51 2.51 2.48 2.48 2.48 0.80%
NAPS 1.079 1.0589 1.1159 1.1279 1.1077 1.1129 1.1202 -2.46%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.32 0.40 0.41 0.34 0.30 0.37 0.33 -
P/RPS 2.22 2.36 2.78 2.45 2.27 3.16 2.84 -15.12%
P/EPS 37.37 33.31 28.83 21.63 19.26 25.18 22.57 39.91%
EY 2.68 3.00 3.47 4.62 5.19 3.97 4.43 -28.44%
DY 8.14 6.70 6.10 7.35 8.33 6.76 7.58 4.86%
P/NAPS 0.29 0.35 0.37 0.30 0.27 0.33 0.30 -2.23%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 19/11/02 23/08/02 24/05/02 26/02/02 16/11/01 29/08/01 24/05/01 -
Price 0.31 0.38 0.45 0.34 0.35 0.38 0.38 -
P/RPS 2.15 2.24 3.05 2.45 2.65 3.25 3.27 -24.36%
P/EPS 36.21 31.65 31.64 21.63 22.47 25.86 25.99 24.71%
EY 2.76 3.16 3.16 4.62 4.45 3.87 3.85 -19.88%
DY 8.40 7.05 5.56 7.35 7.14 6.58 6.58 17.66%
P/NAPS 0.28 0.34 0.40 0.30 0.31 0.34 0.34 -12.13%

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