[MUIPROP] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -9.67%
YoY- -3.36%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 99,370 105,992 120,906 112,830 106,237 99,880 88,477 8.02%
PBT 12,944 14,989 19,217 21,448 22,587 22,039 20,817 -27.08%
Tax -10,671 -8,696 -10,640 -10,575 -10,550 -10,268 -9,711 6.46%
NP 2,273 6,293 8,577 10,873 12,037 11,771 11,106 -65.17%
-
NP to SH 2,273 6,293 8,577 10,873 12,037 11,771 11,106 -65.17%
-
Tax Rate 82.44% 58.02% 55.37% 49.31% 46.71% 46.59% 46.65% -
Total Cost 97,097 99,699 112,329 101,957 94,200 88,109 77,371 16.29%
-
Net Worth 993,175 824,449 809,071 852,646 861,792 846,333 850,286 10.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 6,575 19,145 19,145 19,145 19,145 18,944 18,944 -50.51%
Div Payout % 289.27% 304.24% 223.22% 176.09% 159.06% 160.94% 170.58% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 993,175 824,449 809,071 852,646 861,792 846,333 850,286 10.87%
NOSH 876,666 735,000 714,285 764,499 765,833 755,789 755,675 10.37%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.29% 5.94% 7.09% 9.64% 11.33% 11.79% 12.55% -
ROE 0.23% 0.76% 1.06% 1.28% 1.40% 1.39% 1.31% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 11.33 14.42 16.93 14.76 13.87 13.22 11.71 -2.16%
EPS 0.26 0.86 1.20 1.42 1.57 1.56 1.47 -68.39%
DPS 0.75 2.60 2.68 2.50 2.50 2.50 2.50 -55.08%
NAPS 1.1329 1.1217 1.1327 1.1153 1.1253 1.1198 1.1252 0.45%
Adjusted Per Share Value based on latest NOSH - 764,499
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.01 13.87 15.82 14.77 13.90 13.07 11.58 8.04%
EPS 0.30 0.82 1.12 1.42 1.58 1.54 1.45 -64.91%
DPS 0.86 2.51 2.51 2.51 2.51 2.48 2.48 -50.54%
NAPS 1.2999 1.079 1.0589 1.1159 1.1279 1.1077 1.1129 10.87%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.29 0.32 0.40 0.41 0.34 0.30 0.37 -
P/RPS 2.56 2.22 2.36 2.78 2.45 2.27 3.16 -13.06%
P/EPS 111.85 37.37 33.31 28.83 21.63 19.26 25.18 169.48%
EY 0.89 2.68 3.00 3.47 4.62 5.19 3.97 -62.99%
DY 2.59 8.14 6.70 6.10 7.35 8.33 6.76 -47.15%
P/NAPS 0.26 0.29 0.35 0.37 0.30 0.27 0.33 -14.65%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 19/11/02 23/08/02 24/05/02 26/02/02 16/11/01 29/08/01 -
Price 0.31 0.31 0.38 0.45 0.34 0.35 0.38 -
P/RPS 2.73 2.15 2.24 3.05 2.45 2.65 3.25 -10.94%
P/EPS 119.56 36.21 31.65 31.64 21.63 22.47 25.86 176.75%
EY 0.84 2.76 3.16 3.16 4.62 4.45 3.87 -63.78%
DY 2.42 8.40 7.05 5.56 7.35 7.14 6.58 -48.57%
P/NAPS 0.27 0.28 0.34 0.40 0.30 0.31 0.34 -14.20%

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