[MUIPROP] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -3.36%
YoY- -1131.11%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 22,485 31,853 89,292 101,041 87,829 120,906 88,477 -20.40%
PBT 3,909 -134 -507,905 -33,519 14,302 19,217 20,817 -24.31%
Tax -950 4,543 -19,545 -6,746 -10,397 -10,640 -9,711 -32.10%
NP 2,959 4,409 -527,450 -40,265 3,905 8,577 11,106 -19.77%
-
NP to SH 1,853 3,736 -527,768 -40,265 3,905 8,577 11,106 -25.79%
-
Tax Rate 24.30% - - - 72.70% 55.37% 46.65% -
Total Cost 19,526 27,444 616,742 141,306 83,924 112,329 77,371 -20.49%
-
Net Worth 295,111 0 323,911 856,774 898,135 809,071 850,286 -16.16%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 7,671 5,736 6,575 19,145 18,944 -
Div Payout % - - 0.00% 0.00% 168.37% 223.22% 170.58% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 295,111 0 323,911 856,774 898,135 809,071 850,286 -16.16%
NOSH 726,875 733,333 760,890 755,333 762,812 714,285 755,675 -0.64%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.16% 13.84% -590.70% -39.85% 4.45% 7.09% 12.55% -
ROE 0.63% 0.00% -162.94% -4.70% 0.43% 1.06% 1.31% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.09 4.34 11.74 13.38 11.51 16.93 11.71 -19.90%
EPS 0.25 0.51 -69.36 -5.33 0.51 1.20 1.47 -25.55%
DPS 0.00 0.00 1.01 0.76 0.86 2.68 2.50 -
NAPS 0.406 0.00 0.4257 1.1343 1.1774 1.1327 1.1252 -15.61%
Adjusted Per Share Value based on latest NOSH - 755,333
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.94 4.17 11.69 13.22 11.50 15.82 11.58 -20.41%
EPS 0.24 0.49 -69.07 -5.27 0.51 1.12 1.45 -25.89%
DPS 0.00 0.00 1.00 0.75 0.86 2.51 2.48 -
NAPS 0.3862 0.00 0.4239 1.1213 1.1755 1.0589 1.1129 -16.16%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.27 0.28 0.27 0.31 0.33 0.40 0.37 -
P/RPS 8.73 6.45 2.30 2.32 2.87 2.36 3.16 18.44%
P/EPS 105.91 54.96 -0.39 -5.82 64.46 33.31 25.18 27.03%
EY 0.94 1.82 -256.90 -17.20 1.55 3.00 3.97 -21.33%
DY 0.00 0.00 3.73 2.45 2.61 6.70 6.76 -
P/NAPS 0.67 0.00 0.63 0.27 0.28 0.35 0.33 12.52%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 29/08/05 27/08/04 27/08/03 23/08/02 29/08/01 -
Price 0.22 0.22 0.28 0.38 0.37 0.38 0.38 -
P/RPS 7.11 5.06 2.39 2.84 3.21 2.24 3.25 13.93%
P/EPS 86.30 43.18 -0.40 -7.13 72.28 31.65 25.86 22.23%
EY 1.16 2.32 -247.72 -14.03 1.38 3.16 3.87 -18.18%
DY 0.00 0.00 3.60 2.00 2.33 7.05 6.58 -
P/NAPS 0.54 0.00 0.66 0.34 0.31 0.34 0.34 8.01%

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