[MUIPROP] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 31.87%
YoY- 447.45%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 9,035 10,258 20,386 26,746 21,695 28,773 25,206 -15.71%
PBT 1,453 5,534 -1,810 6,050 1,891 6,119 4,897 -18.32%
Tax -803 -1,409 -1,949 -2,831 -1,303 -3,247 -2,690 -18.24%
NP 650 4,125 -3,759 3,219 588 2,872 2,207 -18.42%
-
NP to SH 927 3,850 -3,759 3,219 588 2,872 2,207 -13.45%
-
Tax Rate 55.26% 25.46% - 46.79% 68.91% 53.06% 54.93% -
Total Cost 8,385 6,133 24,145 23,527 21,107 25,901 22,999 -15.47%
-
Net Worth 317,806 334,346 877,994 908,217 824,449 846,333 872,373 -15.48%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 76 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 317,806 334,346 877,994 908,217 824,449 846,333 872,373 -15.48%
NOSH 772,500 754,901 767,142 766,428 735,000 755,789 761,034 0.24%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.19% 40.21% -18.44% 12.04% 2.71% 9.98% 8.76% -
ROE 0.29% 1.15% -0.43% 0.35% 0.07% 0.34% 0.25% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.17 1.36 2.66 3.49 2.95 3.81 3.31 -15.90%
EPS 0.12 0.51 -0.49 0.42 0.08 0.38 0.29 -13.67%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.4114 0.4429 1.1445 1.185 1.1217 1.1198 1.1463 -15.69%
Adjusted Per Share Value based on latest NOSH - 766,428
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.18 1.34 2.67 3.50 2.84 3.77 3.30 -15.74%
EPS 0.12 0.50 -0.49 0.42 0.08 0.38 0.29 -13.67%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.4159 0.4376 1.1491 1.1887 1.079 1.1077 1.1418 -15.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.25 0.30 0.40 0.35 0.32 0.30 0.44 -
P/RPS 21.38 22.08 15.05 10.03 10.84 7.88 13.28 8.25%
P/EPS 208.33 58.82 -81.63 83.33 400.00 78.95 151.72 5.42%
EY 0.48 1.70 -1.22 1.20 0.25 1.27 0.66 -5.16%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.35 0.30 0.29 0.27 0.38 8.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 21/11/05 23/11/04 21/11/03 19/11/02 16/11/01 16/11/00 -
Price 0.22 0.26 0.37 0.38 0.31 0.35 0.44 -
P/RPS 18.81 19.13 13.92 10.89 10.50 9.19 13.28 5.97%
P/EPS 183.33 50.98 -75.51 90.48 387.50 92.11 151.72 3.20%
EY 0.55 1.96 -1.32 1.11 0.26 1.09 0.66 -2.99%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.32 0.32 0.28 0.31 0.38 5.69%

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