[MUIPROP] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -63.88%
YoY- -81.12%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 92,880 87,829 96,531 99,370 105,992 120,906 112,830 -12.15%
PBT 18,461 14,302 13,457 12,944 14,989 19,217 21,448 -9.50%
Tax -11,925 -10,397 -11,493 -10,671 -8,696 -10,640 -10,575 8.33%
NP 6,536 3,905 1,964 2,273 6,293 8,577 10,873 -28.75%
-
NP to SH 6,536 3,905 1,964 2,273 6,293 8,577 10,873 -28.75%
-
Tax Rate 64.60% 72.70% 85.41% 82.44% 58.02% 55.37% 49.31% -
Total Cost 86,344 83,924 94,567 97,097 99,699 112,329 101,957 -10.47%
-
Net Worth 908,217 898,135 875,807 993,175 824,449 809,071 852,646 4.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,575 6,575 6,575 6,575 19,145 19,145 19,145 -50.92%
Div Payout % 100.60% 168.37% 334.78% 289.27% 304.24% 223.22% 176.09% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 908,217 898,135 875,807 993,175 824,449 809,071 852,646 4.29%
NOSH 766,428 762,812 762,500 876,666 735,000 714,285 764,499 0.16%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.04% 4.45% 2.03% 2.29% 5.94% 7.09% 9.64% -
ROE 0.72% 0.43% 0.22% 0.23% 0.76% 1.06% 1.28% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.12 11.51 12.66 11.33 14.42 16.93 14.76 -12.30%
EPS 0.85 0.51 0.26 0.26 0.86 1.20 1.42 -28.95%
DPS 0.86 0.86 0.86 0.75 2.60 2.68 2.50 -50.87%
NAPS 1.185 1.1774 1.1486 1.1329 1.1217 1.1327 1.1153 4.12%
Adjusted Per Share Value based on latest NOSH - 876,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.16 11.50 12.63 13.01 13.87 15.82 14.77 -12.14%
EPS 0.86 0.51 0.26 0.30 0.82 1.12 1.42 -28.39%
DPS 0.86 0.86 0.86 0.86 2.51 2.51 2.51 -51.00%
NAPS 1.1887 1.1755 1.1463 1.2999 1.079 1.0589 1.1159 4.29%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.35 0.33 0.29 0.29 0.32 0.40 0.41 -
P/RPS 2.89 2.87 2.29 2.56 2.22 2.36 2.78 2.61%
P/EPS 41.04 64.46 112.59 111.85 37.37 33.31 28.83 26.51%
EY 2.44 1.55 0.89 0.89 2.68 3.00 3.47 -20.90%
DY 2.45 2.61 2.97 2.59 8.14 6.70 6.10 -45.53%
P/NAPS 0.30 0.28 0.25 0.26 0.29 0.35 0.37 -13.03%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 30/05/03 28/02/03 19/11/02 23/08/02 24/05/02 -
Price 0.38 0.37 0.29 0.31 0.31 0.38 0.45 -
P/RPS 3.14 3.21 2.29 2.73 2.15 2.24 3.05 1.95%
P/EPS 44.56 72.28 112.59 119.56 36.21 31.65 31.64 25.61%
EY 2.24 1.38 0.89 0.84 2.76 3.16 3.16 -20.48%
DY 2.26 2.33 2.97 2.42 8.40 7.05 5.56 -45.09%
P/NAPS 0.32 0.31 0.25 0.27 0.28 0.34 0.40 -13.81%

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