[MUIPROP] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -683.83%
YoY- -1778.79%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 94,681 101,041 104,226 107,576 92,880 87,829 96,531 -1.27%
PBT -41,379 -33,519 -30,347 -28,494 18,461 14,302 13,457 -
Tax -5,864 -6,746 -8,610 -9,665 -11,925 -10,397 -11,493 -36.06%
NP -47,243 -40,265 -38,957 -38,159 6,536 3,905 1,964 -
-
NP to SH -47,243 -40,265 -38,957 -38,159 6,536 3,905 1,964 -
-
Tax Rate - - - - 64.60% 72.70% 85.41% -
Total Cost 141,924 141,306 143,183 145,735 86,344 83,924 94,567 30.98%
-
Net Worth 877,994 856,774 810,310 895,713 908,217 898,135 875,807 0.16%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 13,407 5,736 5,736 5,736 6,575 6,575 6,575 60.59%
Div Payout % 0.00% 0.00% 0.00% 0.00% 100.60% 168.37% 334.78% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 877,994 856,774 810,310 895,713 908,217 898,135 875,807 0.16%
NOSH 767,142 755,333 703,333 764,847 766,428 762,812 762,500 0.40%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -49.90% -39.85% -37.38% -35.47% 7.04% 4.45% 2.03% -
ROE -5.38% -4.70% -4.81% -4.26% 0.72% 0.43% 0.22% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.34 13.38 14.82 14.07 12.12 11.51 12.66 -1.68%
EPS -6.16 -5.33 -5.54 -4.99 0.85 0.51 0.26 -
DPS 1.75 0.76 0.82 0.75 0.86 0.86 0.86 60.37%
NAPS 1.1445 1.1343 1.1521 1.1711 1.185 1.1774 1.1486 -0.23%
Adjusted Per Share Value based on latest NOSH - 764,847
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.39 13.22 13.64 14.08 12.16 11.50 12.63 -1.26%
EPS -6.18 -5.27 -5.10 -4.99 0.86 0.51 0.26 -
DPS 1.75 0.75 0.75 0.75 0.86 0.86 0.86 60.37%
NAPS 1.1491 1.1213 1.0605 1.1723 1.1887 1.1755 1.1463 0.16%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.40 0.31 0.38 0.37 0.35 0.33 0.29 -
P/RPS 3.24 2.32 2.56 2.63 2.89 2.87 2.29 25.95%
P/EPS -6.50 -5.82 -6.86 -7.42 41.04 64.46 112.59 -
EY -15.40 -17.20 -14.58 -13.48 2.44 1.55 0.89 -
DY 4.37 2.45 2.15 2.03 2.45 2.61 2.97 29.27%
P/NAPS 0.35 0.27 0.33 0.32 0.30 0.28 0.25 25.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 27/08/04 21/05/04 27/02/04 21/11/03 27/08/03 30/05/03 -
Price 0.37 0.38 0.32 0.35 0.38 0.37 0.29 -
P/RPS 3.00 2.84 2.16 2.49 3.14 3.21 2.29 19.66%
P/EPS -6.01 -7.13 -5.78 -7.02 44.56 72.28 112.59 -
EY -16.64 -14.03 -17.31 -14.25 2.24 1.38 0.89 -
DY 4.72 2.00 2.55 2.14 2.26 2.33 2.97 36.06%
P/NAPS 0.32 0.34 0.28 0.30 0.32 0.31 0.25 17.83%

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