[MUIPROP] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 106.92%
YoY- 106.46%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 30,630 31,853 43,209 56,978 79,164 89,292 86,087 -49.75%
PBT -4,215 -134 45,552 47,899 -500,561 -507,905 -552,846 -96.11%
Tax 5,149 4,543 -11,111 -11,229 -19,005 -19,545 -3,692 -
NP 934 4,409 34,441 36,670 -519,566 -527,450 -556,538 -
-
NP to SH 813 3,736 33,653 35,992 -520,159 -527,768 -556,538 -
-
Tax Rate - - 24.39% 23.44% - - - -
Total Cost 29,696 27,444 8,768 20,308 598,730 616,742 642,625 -87.09%
-
Net Worth 317,806 0 306,753 315,288 334,346 323,911 311,769 1.28%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 7,671 7,671 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 317,806 0 306,753 315,288 334,346 323,911 311,769 1.28%
NOSH 772,500 733,333 733,333 749,615 754,901 760,890 798,999 -2.22%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.05% 13.84% 79.71% 64.36% -656.32% -590.70% -646.48% -
ROE 0.26% 0.00% 10.97% 11.42% -155.58% -162.94% -178.51% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.97 4.34 5.89 7.60 10.49 11.74 10.77 -48.55%
EPS 0.11 0.51 4.59 4.80 -68.90 -69.36 -69.65 -
DPS 0.00 0.00 0.00 0.00 0.00 1.01 0.96 -
NAPS 0.4114 0.00 0.4183 0.4206 0.4429 0.4257 0.3902 3.58%
Adjusted Per Share Value based on latest NOSH - 749,615
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.01 4.17 5.66 7.46 10.36 11.69 11.27 -49.75%
EPS 0.11 0.49 4.40 4.71 -68.08 -69.07 -72.84 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.4159 0.00 0.4015 0.4126 0.4376 0.4239 0.408 1.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.25 0.28 0.30 0.30 0.30 0.27 0.23 -
P/RPS 6.31 6.45 5.09 3.95 2.86 2.30 2.13 106.13%
P/EPS 237.55 54.96 6.54 6.25 -0.44 -0.39 -0.33 -
EY 0.42 1.82 15.30 16.00 -229.68 -256.90 -302.84 -
DY 0.00 0.00 0.00 0.00 0.00 3.73 4.17 -
P/NAPS 0.61 0.00 0.72 0.71 0.68 0.63 0.59 2.24%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 27/02/06 21/11/05 29/08/05 19/05/05 -
Price 0.22 0.22 0.26 0.28 0.26 0.28 0.28 -
P/RPS 5.55 5.06 4.41 3.68 2.48 2.39 2.60 65.70%
P/EPS 209.04 43.18 5.67 5.83 -0.38 -0.40 -0.40 -
EY 0.48 2.32 17.65 17.15 -265.02 -247.72 -248.77 -
DY 0.00 0.00 0.00 0.00 0.00 3.60 3.43 -
P/NAPS 0.53 0.00 0.62 0.67 0.59 0.66 0.72 -18.45%

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