[MUIPROP] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock

[MUIPROP] MUI PROPERTIES BHD

Announcement Date

19-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- 100.57%

YoY- 89.34%

Quarter Report

MUIPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Annualized Quarter Result
Revenue	41,724	15,660	21,688	76,764	76,028	89,428	72,348	-8.75%
YoY %	166.44%	-27.79%	-71.75%	0.97%	-14.98%	23.61%	-	-
Horiz. %	57.67%	21.65%	29.98%	106.10%	105.09%	123.61%	100.00%	-
PBT	3,424	5,904	-5,020	4,368	7,952	15,364	13,312	-20.23%
YoY %	-42.01%	217.61%	-214.93%	-45.07%	-48.24%	15.41%	-	-
Horiz. %	25.72%	44.35%	-37.71%	32.81%	59.74%	115.41%	100.00%	-
Tax	-2,840	-744	-700	-1,172	-6,264	-10,484	-7,196	-14.34%
YoY %	-281.72%	-6.29%	40.27%	81.29%	40.25%	-45.69%	-	-
Horiz. %	39.47%	10.34%	9.73%	16.29%	87.05%	145.69%	100.00%	-
NP	584	5,160	-5,720	3,196	1,688	4,880	6,116	-32.36%
YoY %	-88.68%	190.21%	-278.97%	89.34%	-65.41%	-20.21%	-	-
Horiz. %	9.55%	84.37%	-93.53%	52.26%	27.60%	79.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,980	4,512	-6,160	3,196	1,688	4,880	6,116	-
YoY %	-143.88%	173.25%	-292.74%	89.34%	-65.41%	-20.21%	-	-
Horiz. %	-32.37%	73.77%	-100.72%	52.26%	27.60%	79.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	82.94%	12.60%	-	26.83%	78.77%	68.24%	54.06%	-
YoY %	558.25%	0.00%	-	-65.94%	15.43%	26.23%	-	-
Horiz. %	153.42%	23.31%	-	49.63%	145.71%	126.23%	100.00%	-
Total Cost	41,140	10,500	27,408	73,568	74,340	84,548	66,232	-7.62%
YoY %	291.81%	-61.69%	-62.74%	-1.04%	-12.07%	27.65%	-	-
Horiz. %	62.11%	15.85%	41.38%	111.08%	112.24%	127.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	275,220	295,987	306,753	311,769	810,310	875,807	852,646	-17.16%
YoY %	-7.02%	-3.51%	-1.61%	-61.52%	-7.48%	2.72%	-	-
Horiz. %	32.28%	34.71%	35.98%	36.56%	95.03%	102.72%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	275,220	295,987	306,753	311,769	810,310	875,807	852,646	-17.16%
YoY %	-7.02%	-3.51%	-1.61%	-61.52%	-7.48%	2.72%	-	-
Horiz. %	32.28%	34.71%	35.98%	36.56%	95.03%	102.72%	100.00%	-
NOSH	707,142	751,999	733,333	798,999	703,333	762,500	764,499	-1.29%
YoY %	-5.97%	2.55%	-8.22%	13.60%	-7.76%	-0.26%	-	-
Horiz. %	92.50%	98.36%	95.92%	104.51%	92.00%	99.74%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	1.40%	32.95%	-26.37%	4.16%	2.22%	5.46%	8.45%	-
YoY %	-95.75%	224.95%	-733.89%	87.39%	-59.34%	-35.38%	-	-
Horiz. %	16.57%	389.94%	-312.07%	49.23%	26.27%	64.62%	100.00%	-
ROE	-0.72%	1.52%	-2.01%	1.03%	0.21%	0.56%	0.72%	-
YoY %	-147.37%	175.62%	-295.15%	390.48%	-62.50%	-22.22%	-	-
Horiz. %	-100.00%	211.11%	-279.17%	143.06%	29.17%	77.78%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	5.90	2.08	2.96	9.61	10.81	11.73	9.46	-7.56%
YoY %	183.65%	-29.73%	-69.20%	-11.10%	-7.84%	24.00%	-	-
Horiz. %	62.37%	21.99%	31.29%	101.59%	114.27%	124.00%	100.00%	-
EPS	-0.28	0.60	-0.84	0.40	0.24	0.64	0.80	-
YoY %	-146.67%	171.43%	-310.00%	66.67%	-62.50%	-20.00%	-	-
Horiz. %	-35.00%	75.00%	-105.00%	50.00%	30.00%	80.00%	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	0.3892	0.3936	0.4183	0.3902	1.1521	1.1486	1.1153	-16.07%
YoY %	-1.12%	-5.90%	7.20%	-66.13%	0.30%	2.99%	-	-
Horiz. %	34.90%	35.29%	37.51%	34.99%	103.30%	102.99%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 798,999
RPS	5.46	2.05	2.84	10.05	9.95	11.70	9.47	-8.76%
YoY %	166.34%	-27.82%	-71.74%	1.01%	-14.96%	23.55%	-	-
Horiz. %	57.66%	21.65%	29.99%	106.12%	105.07%	123.55%	100.00%	-
EPS	-0.26	0.59	-0.81	0.42	0.22	0.64	0.80	-
YoY %	-144.07%	172.84%	-292.86%	90.91%	-65.62%	-20.00%	-	-
Horiz. %	-32.50%	73.75%	-101.25%	52.50%	27.50%	80.00%	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	0.3602	0.3874	0.4015	0.408	1.0605	1.1463	1.1159	-17.16%
YoY %	-7.02%	-3.51%	-1.59%	-61.53%	-7.48%	2.72%	-	-
Horiz. %	32.28%	34.72%	35.98%	36.56%	95.04%	102.72%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	0.20	0.32	0.30	0.23	0.38	0.29	0.41	-
P/RPS	3.39	15.37	10.14	2.39	3.52	2.47	4.33	-3.99%
YoY %	-77.94%	51.58%	324.27%	-32.10%	42.51%	-42.96%	-	-
Horiz. %	78.29%	354.97%	234.18%	55.20%	81.29%	57.04%	100.00%	-
P/EPS	-71.43	53.33	-35.71	57.50	158.33	45.31	51.25	-
YoY %	-233.94%	249.34%	-162.10%	-63.68%	249.44%	-11.59%	-	-
Horiz. %	-139.38%	104.06%	-69.68%	112.20%	308.94%	88.41%	100.00%	-
EY	-1.40	1.88	-2.80	1.74	0.63	2.21	1.95	-
YoY %	-174.47%	167.14%	-260.92%	176.19%	-71.49%	13.33%	-	-
Horiz. %	-71.79%	96.41%	-143.59%	89.23%	32.31%	113.33%	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	0.51	0.81	0.72	0.59	0.33	0.25	0.37	5.48%
YoY %	-37.04%	12.50%	22.03%	78.79%	32.00%	-32.43%	-	-
Horiz. %	137.84%	218.92%	194.59%	159.46%	89.19%	67.57%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	27/05/08	30/05/07	29/05/06	19/05/05	21/05/04	30/05/03	24/05/02	-
Price	0.20	0.25	0.26	0.28	0.32	0.29	0.45	-
P/RPS	3.39	12.01	8.79	2.91	2.96	2.47	4.76	-5.49%
YoY %	-71.77%	36.63%	202.06%	-1.69%	19.84%	-48.11%	-	-
Horiz. %	71.22%	252.31%	184.66%	61.13%	62.18%	51.89%	100.00%	-
P/EPS	-71.43	41.67	-30.95	70.00	133.33	45.31	56.25	-
YoY %	-271.42%	234.64%	-144.21%	-47.50%	194.26%	-19.45%	-	-
Horiz. %	-126.99%	74.08%	-55.02%	124.44%	237.03%	80.55%	100.00%	-
EY	-1.40	2.40	-3.23	1.43	0.75	2.21	1.78	-
YoY %	-158.33%	174.30%	-325.87%	90.67%	-66.06%	24.16%	-	-
Horiz. %	-78.65%	134.83%	-181.46%	80.34%	42.13%	124.16%	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	0.51	0.64	0.62	0.72	0.28	0.25	0.40	4.12%
YoY %	-20.31%	3.23%	-13.89%	157.14%	12.00%	-37.50%	-	-
Horiz. %	127.50%	160.00%	155.00%	180.00%	70.00%	62.50%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos