[MUIPROP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock

[MUIPROP] MUI PROPERTIES BHD

Announcement Date

27-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 84.24%

YoY- -57.53%

Quarter Report

MUIPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	12,250	28,574	78,824	72,046	85,116	79,432	78,860	-26.67%
YoY %	-57.13%	-63.75%	9.41%	-15.36%	7.16%	0.73%	-	-
Horiz. %	15.53%	36.23%	99.95%	91.36%	107.93%	100.73%	100.00%	-
PBT	1,260	-1,604	94,462	6,372	16,422	13,706	20,446	-37.13%
YoY %	178.55%	-101.70%	1,382.45%	-61.20%	19.82%	-32.96%	-	-
Horiz. %	6.16%	-7.85%	462.01%	31.17%	80.32%	67.04%	100.00%	-
Tax	-634	-878	-32,212	-3,262	-9,100	-9,648	-9,468	-36.26%
YoY %	27.79%	97.27%	-887.49%	64.15%	5.68%	-1.90%	-	-
Horiz. %	6.70%	9.27%	340.22%	34.45%	96.11%	101.90%	100.00%	-
NP	626	-2,482	62,250	3,110	7,322	4,058	10,978	-37.94%
YoY %	125.22%	-103.99%	1,901.61%	-57.53%	80.43%	-63.04%	-	-
Horiz. %	5.70%	-22.61%	567.04%	28.33%	66.70%	36.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-70	-3,108	61,404	3,110	7,322	4,058	10,978	-
YoY %	97.75%	-105.06%	1,874.41%	-57.53%	80.43%	-63.04%	-	-
Horiz. %	-0.64%	-28.31%	559.34%	28.33%	66.70%	36.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.32%	-	34.10%	51.19%	55.41%	70.39%	46.31%	-
YoY %	0.00%	-	-33.39%	-7.62%	-21.28%	52.00%	-	-
Horiz. %	108.66%	-	73.63%	110.54%	119.65%	152.00%	100.00%	-
Total Cost	11,624	31,056	16,574	68,936	77,794	75,374	67,882	-25.47%
YoY %	-62.57%	87.38%	-75.96%	-11.39%	3.21%	11.04%	-	-
Horiz. %	17.12%	45.75%	24.42%	101.55%	114.60%	111.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	142,099	302,289	324,313	881,918	898,012	851,203	857,808	-25.88%
YoY %	-52.99%	-6.79%	-63.23%	-1.79%	5.50%	-0.77%	-	-
Horiz. %	16.57%	35.24%	37.81%	102.81%	104.69%	99.23%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	142,099	302,289	324,313	881,918	898,012	851,203	857,808	-25.88%
YoY %	-52.99%	-6.79%	-63.23%	-1.79%	5.50%	-0.77%	-	-
Horiz. %	16.57%	35.24%	37.81%	102.81%	104.69%	99.23%	100.00%	-
NOSH	350,000	740,000	761,836	777,499	762,708	751,481	762,361	-12.16%
YoY %	-52.70%	-2.87%	-2.01%	1.94%	1.49%	-1.43%	-	-
Horiz. %	45.91%	97.07%	99.93%	101.99%	100.05%	98.57%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	5.11%	-8.69%	78.97%	4.32%	8.60%	5.11%	13.92%	-
YoY %	158.80%	-111.00%	1,728.01%	-49.77%	68.30%	-63.29%	-	-
Horiz. %	36.71%	-62.43%	567.31%	31.03%	61.78%	36.71%	100.00%	-
ROE	-0.05%	-1.03%	18.93%	0.35%	0.82%	0.48%	1.28%	-
YoY %	95.15%	-105.44%	5,308.57%	-57.32%	70.83%	-62.50%	-	-
Horiz. %	-3.91%	-80.47%	1,478.91%	27.34%	64.06%	37.50%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	3.50	3.86	10.35	9.27	11.16	10.57	10.34	-16.51%
YoY %	-9.33%	-62.71%	11.65%	-16.94%	5.58%	2.22%	-	-
Horiz. %	33.85%	37.33%	100.10%	89.65%	107.93%	102.22%	100.00%	-
EPS	-0.02	-0.42	8.06	0.40	0.96	0.54	1.44	-
YoY %	95.24%	-105.21%	1,915.00%	-58.33%	77.78%	-62.50%	-	-
Horiz. %	-1.39%	-29.17%	559.72%	27.78%	66.67%	37.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.406	0.4085	0.4257	1.1343	1.1774	1.1327	1.1252	-15.61%
YoY %	-0.61%	-4.04%	-62.47%	-3.66%	3.95%	0.67%	-	-
Horiz. %	36.08%	36.30%	37.83%	100.81%	104.64%	100.67%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 755,333
RPS	1.60	3.74	10.32	9.43	11.14	10.40	10.32	-26.69%
YoY %	-57.22%	-63.76%	9.44%	-15.35%	7.12%	0.78%	-	-
Horiz. %	15.50%	36.24%	100.00%	91.38%	107.95%	100.78%	100.00%	-
EPS	-0.01	-0.41	8.04	0.41	0.96	0.53	1.44	-
YoY %	97.56%	-105.10%	1,860.98%	-57.29%	81.13%	-63.19%	-	-
Horiz. %	-0.69%	-28.47%	558.33%	28.47%	66.67%	36.81%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.186	0.3956	0.4245	1.1543	1.1753	1.1141	1.1227	-25.88%
YoY %	-52.98%	-6.81%	-63.22%	-1.79%	5.49%	-0.77%	-	-
Horiz. %	16.57%	35.24%	37.81%	102.81%	104.69%	99.23%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.27	0.28	0.27	0.31	0.33	0.40	0.37	-
P/RPS	7.71	7.25	2.61	3.35	2.96	3.78	3.58	13.63%
YoY %	6.34%	177.78%	-22.09%	13.18%	-21.69%	5.59%	-	-
Horiz. %	215.36%	202.51%	72.91%	93.58%	82.68%	105.59%	100.00%	-
P/EPS	-1,350.00	-66.67	3.35	77.50	34.38	74.07	25.69	-
YoY %	-1,924.90%	-2,090.15%	-95.68%	125.42%	-53.58%	188.32%	-	-
Horiz. %	-5,254.96%	-259.52%	13.04%	301.67%	133.83%	288.32%	100.00%	-
EY	-0.07	-1.50	29.85	1.29	2.91	1.35	3.89	-
YoY %	95.33%	-105.03%	2,213.95%	-55.67%	115.56%	-65.30%	-	-
Horiz. %	-1.80%	-38.56%	767.35%	33.16%	74.81%	34.70%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.69	0.63	0.27	0.28	0.35	0.33	12.52%
YoY %	-2.90%	9.52%	133.33%	-3.57%	-20.00%	6.06%	-	-
Horiz. %	203.03%	209.09%	190.91%	81.82%	84.85%	106.06%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	28/08/06	29/08/05	27/08/04	27/08/03	23/08/02	29/08/01	-
Price	0.22	0.22	0.28	0.38	0.37	0.38	0.38	-
P/RPS	6.29	5.70	2.71	4.10	3.32	3.60	3.67	9.39%
YoY %	10.35%	110.33%	-33.90%	23.49%	-7.78%	-1.91%	-	-
Horiz. %	171.39%	155.31%	73.84%	111.72%	90.46%	98.09%	100.00%	-
P/EPS	-1,100.00	-52.38	3.47	95.00	38.54	70.37	26.39	-
YoY %	-2,000.04%	-1,609.51%	-96.35%	146.50%	-45.23%	166.65%	-	-
Horiz. %	-4,168.25%	-198.48%	13.15%	359.98%	146.04%	266.65%	100.00%	-
EY	-0.09	-1.91	28.79	1.05	2.59	1.42	3.79	-
YoY %	95.29%	-106.63%	2,641.90%	-59.46%	82.39%	-62.53%	-	-
Horiz. %	-2.37%	-50.40%	759.63%	27.70%	68.34%	37.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.54	0.54	0.66	0.34	0.31	0.34	0.34	8.01%
YoY %	0.00%	-18.18%	94.12%	9.68%	-8.82%	0.00%	-	-
Horiz. %	158.82%	158.82%	194.12%	100.00%	91.18%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos