[MUIPROP] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -654.64%
YoY- -1778.79%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 29,610 56,978 85,903 107,576 99,369 93,171 93,367 -17.41%
PBT 2,477 47,899 -551,950 -28,494 12,943 22,587 20,450 -29.64%
Tax -1,072 -11,124 -4,965 -9,665 -10,670 -10,550 -8,738 -29.49%
NP 1,405 36,775 -556,915 -38,159 2,273 12,037 11,712 -29.76%
-
NP to SH 334 35,992 -556,915 -38,159 2,273 12,037 11,712 -44.71%
-
Tax Rate 43.28% 23.22% - - 82.44% 46.71% 42.73% -
Total Cost 28,205 20,203 642,818 145,735 97,096 81,134 81,655 -16.22%
-
Net Worth 298,998 317,853 356,069 882,580 850,933 857,293 868,754 -16.27%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 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
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 298,998 317,853 356,069 882,580 850,933 857,293 868,754 -16.27%
NOSH 753,333 755,714 764,097 764,999 759,354 761,835 765,490 -0.26%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.75% 64.54% -648.31% -35.47% 2.29% 12.92% 12.54% -
ROE 0.11% 11.32% -156.41% -4.32% 0.27% 1.40% 1.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.93 7.54 11.24 14.06 13.09 12.23 12.20 -17.19%
EPS 0.04 4.76 -72.89 -4.99 0.30 1.58 1.53 -45.50%
DPS 0.00 0.00 1.28 0.75 0.75 2.50 2.50 -
NAPS 0.3969 0.4206 0.466 1.1537 1.1206 1.1253 1.1349 -16.05%
Adjusted Per Share Value based on latest NOSH - 764,847
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.88 7.46 11.24 14.08 13.01 12.19 12.22 -17.39%
EPS 0.04 4.71 -72.89 -4.99 0.30 1.58 1.53 -45.50%
DPS 0.00 0.00 1.28 0.75 0.75 2.49 2.50 -
NAPS 0.3913 0.416 0.466 1.1551 1.1137 1.122 1.137 -16.28%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.21 0.30 0.31 0.37 0.29 0.34 0.34 -
P/RPS 5.34 3.98 2.76 2.63 2.22 2.78 2.79 11.42%
P/EPS 473.65 6.30 -0.43 -7.42 96.88 21.52 22.22 66.47%
EY 0.21 15.88 -235.11 -13.48 1.03 4.65 4.50 -39.98%
DY 0.00 0.00 4.13 2.03 2.59 7.35 7.35 -
P/NAPS 0.53 0.71 0.67 0.32 0.26 0.30 0.30 9.94%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 26/02/02 28/02/01 -
Price 0.28 0.28 0.28 0.35 0.31 0.34 0.35 -
P/RPS 7.12 3.71 2.49 2.49 2.37 2.78 2.87 16.34%
P/EPS 631.54 5.88 -0.38 -7.02 103.56 21.52 22.88 73.79%
EY 0.16 17.01 -260.30 -14.25 0.97 4.65 4.37 -42.36%
DY 0.00 0.00 4.57 2.14 2.42 7.35 7.14 -
P/NAPS 0.71 0.67 0.60 0.30 0.28 0.30 0.31 14.80%

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