[MUIPROP] YoY Annualized Quarter 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- -34.86%
YoY- -81.12%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 56,978 85,903 107,576 99,369 93,171 93,367 82,124 0.38%
PBT 47,899 -551,950 -28,494 12,943 22,587 20,450 22,351 -0.80%
Tax -11,124 -4,965 -9,665 -10,670 -10,550 -8,738 -1,995 -1.81%
NP 36,775 -556,915 -38,159 2,273 12,037 11,712 20,356 -0.62%
-
NP to SH 35,992 -556,915 -38,159 2,273 12,037 11,712 20,356 -0.60%
-
Tax Rate 23.22% - - 82.44% 46.71% 42.73% 8.93% -
Total Cost 20,203 642,818 145,735 97,096 81,134 81,655 61,768 1.19%
-
Net Worth 317,853 356,069 882,580 850,933 857,293 868,754 897,653 1.10%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 9,780 5,737 5,695 19,045 19,137 - -
Div Payout % - 0.00% 0.00% 250.56% 158.23% 163.40% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 317,853 356,069 882,580 850,933 857,293 868,754 897,653 1.10%
NOSH 755,714 764,097 764,999 759,354 761,835 765,490 765,263 0.01%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 64.54% -648.31% -35.47% 2.29% 12.92% 12.54% 24.79% -
ROE 11.32% -156.41% -4.32% 0.27% 1.40% 1.35% 2.27% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 7.54 11.24 14.06 13.09 12.23 12.20 10.73 0.37%
EPS 4.76 -72.89 -4.99 0.30 1.58 1.53 2.66 -0.61%
DPS 0.00 1.28 0.75 0.75 2.50 2.50 0.00 -
NAPS 0.4206 0.466 1.1537 1.1206 1.1253 1.1349 1.173 1.09%
Adjusted Per Share Value based on latest NOSH - 876,666
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 7.46 11.24 14.08 13.01 12.19 12.22 10.75 0.38%
EPS 4.71 -72.89 -4.99 0.30 1.58 1.53 2.66 -0.60%
DPS 0.00 1.28 0.75 0.75 2.49 2.50 0.00 -
NAPS 0.416 0.466 1.1551 1.1137 1.122 1.137 1.1748 1.10%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.30 0.31 0.37 0.29 0.34 0.34 0.00 -
P/RPS 3.98 2.76 2.63 2.22 2.78 2.79 0.00 -100.00%
P/EPS 6.30 -0.43 -7.42 96.88 21.52 22.22 0.00 -100.00%
EY 15.88 -235.11 -13.48 1.03 4.65 4.50 0.00 -100.00%
DY 0.00 4.13 2.03 2.59 7.35 7.35 0.00 -
P/NAPS 0.71 0.67 0.32 0.26 0.30 0.30 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 27/02/04 28/02/03 26/02/02 28/02/01 29/02/00 -
Price 0.28 0.28 0.35 0.31 0.34 0.35 0.87 -
P/RPS 3.71 2.49 2.49 2.37 2.78 2.87 8.11 0.83%
P/EPS 5.88 -0.38 -7.02 103.56 21.52 22.88 32.71 1.84%
EY 17.01 -260.30 -14.25 0.97 4.65 4.37 3.06 -1.80%
DY 0.00 4.57 2.14 2.42 7.35 7.14 0.00 -
P/NAPS 0.67 0.60 0.30 0.28 0.30 0.31 0.74 0.10%

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