[MUIPROP] YoY Annualized Quarter 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- -21.87%
YoY- 106.46%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 30,359 22,342 29,610 56,978 85,903 107,576 99,369 -17.91%
PBT -1,745 5,837 2,477 47,899 -551,950 -28,494 12,943 -
Tax -1,726 -1,273 -1,072 -11,124 -4,965 -9,665 -10,670 -26.16%
NP -3,471 4,564 1,405 36,775 -556,915 -38,159 2,273 -
-
NP to SH -5,283 3,278 334 35,992 -556,915 -38,159 2,273 -
-
Tax Rate - 21.81% 43.28% 23.22% - - 82.44% -
Total Cost 33,830 17,778 28,205 20,203 642,818 145,735 97,096 -16.10%
-
Net Worth 276,799 303,810 298,998 317,853 356,069 882,580 850,933 -17.05%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 4,470 - - 9,780 5,737 5,695 -
Div Payout % - 136.36% - - 0.00% 0.00% 250.56% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 276,799 303,810 298,998 317,853 356,069 882,580 850,933 -17.05%
NOSH 744,084 745,000 753,333 755,714 764,097 764,999 759,354 -0.33%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -11.43% 20.43% 4.75% 64.54% -648.31% -35.47% 2.29% -
ROE -1.91% 1.08% 0.11% 11.32% -156.41% -4.32% 0.27% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4.08 3.00 3.93 7.54 11.24 14.06 13.09 -17.64%
EPS -0.71 0.44 0.04 4.76 -72.89 -4.99 0.30 -
DPS 0.00 0.60 0.00 0.00 1.28 0.75 0.75 -
NAPS 0.372 0.4078 0.3969 0.4206 0.466 1.1537 1.1206 -16.77%
Adjusted Per Share Value based on latest NOSH - 749,615
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.97 2.92 3.88 7.46 11.24 14.08 13.01 -17.93%
EPS -0.69 0.43 0.04 4.71 -72.89 -4.99 0.30 -
DPS 0.00 0.59 0.00 0.00 1.28 0.75 0.75 -
NAPS 0.3623 0.3976 0.3913 0.416 0.466 1.1551 1.1137 -17.05%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.12 0.20 0.21 0.30 0.31 0.37 0.29 -
P/RPS 2.94 6.67 5.34 3.98 2.76 2.63 2.22 4.78%
P/EPS -16.90 45.45 473.65 6.30 -0.43 -7.42 96.88 -
EY -5.92 2.20 0.21 15.88 -235.11 -13.48 1.03 -
DY 0.00 3.00 0.00 0.00 4.13 2.03 2.59 -
P/NAPS 0.32 0.49 0.53 0.71 0.67 0.32 0.26 3.51%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 -
Price 0.09 0.17 0.28 0.28 0.28 0.35 0.31 -
P/RPS 2.21 5.67 7.12 3.71 2.49 2.49 2.37 -1.15%
P/EPS -12.68 38.64 631.54 5.88 -0.38 -7.02 103.56 -
EY -7.89 2.59 0.16 17.01 -260.30 -14.25 0.97 -
DY 0.00 3.53 0.00 0.00 4.57 2.14 2.42 -
P/NAPS 0.24 0.42 0.71 0.67 0.60 0.30 0.28 -2.53%

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