[MUIPROP] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 5.17%
YoY- -1210.74%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 31,286 22,485 31,853 89,292 101,041 87,829 120,906 -20.15%
PBT 5,966 3,909 -134 -507,905 -33,519 14,302 19,217 -17.69%
Tax -2,177 -950 4,543 -19,545 -6,746 -10,397 -10,640 -23.21%
NP 3,789 2,959 4,409 -527,450 -40,265 3,905 8,577 -12.71%
-
NP to SH 1,700 1,853 3,736 -527,768 -40,265 3,905 8,577 -23.62%
-
Tax Rate 36.49% 24.30% - - - 72.70% 55.37% -
Total Cost 27,497 19,526 27,444 616,742 141,306 83,924 112,329 -20.89%
-
Net Worth 293,884 295,111 0 323,911 856,774 898,135 809,071 -15.51%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 4,456 - - 7,671 5,736 6,575 19,145 -21.55%
Div Payout % 262.14% - - 0.00% 0.00% 168.37% 223.22% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 293,884 295,111 0 323,911 856,774 898,135 809,071 -15.51%
NOSH 745,333 726,875 733,333 760,890 755,333 762,812 714,285 0.71%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.11% 13.16% 13.84% -590.70% -39.85% 4.45% 7.09% -
ROE 0.58% 0.63% 0.00% -162.94% -4.70% 0.43% 1.06% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.20 3.09 4.34 11.74 13.38 11.51 16.93 -20.71%
EPS 0.23 0.25 0.51 -69.36 -5.33 0.51 1.20 -24.04%
DPS 0.60 0.00 0.00 1.01 0.76 0.86 2.68 -22.05%
NAPS 0.3943 0.406 0.00 0.4257 1.1343 1.1774 1.1327 -16.11%
Adjusted Per Share Value based on latest NOSH - 760,890
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.09 2.94 4.17 11.69 13.22 11.50 15.82 -20.16%
EPS 0.22 0.24 0.49 -69.07 -5.27 0.51 1.12 -23.73%
DPS 0.58 0.00 0.00 1.00 0.75 0.86 2.51 -21.64%
NAPS 0.3846 0.3862 0.00 0.4239 1.1213 1.1755 1.0589 -15.51%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.17 0.27 0.28 0.27 0.31 0.33 0.40 -
P/RPS 4.05 8.73 6.45 2.30 2.32 2.87 2.36 9.40%
P/EPS 74.53 105.91 54.96 -0.39 -5.82 64.46 33.31 14.35%
EY 1.34 0.94 1.82 -256.90 -17.20 1.55 3.00 -12.55%
DY 3.52 0.00 0.00 3.73 2.45 2.61 6.70 -10.16%
P/NAPS 0.43 0.67 0.00 0.63 0.27 0.28 0.35 3.48%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 28/08/06 29/08/05 27/08/04 27/08/03 23/08/02 -
Price 0.16 0.22 0.22 0.28 0.38 0.37 0.38 -
P/RPS 3.81 7.11 5.06 2.39 2.84 3.21 2.24 9.24%
P/EPS 70.15 86.30 43.18 -0.40 -7.13 72.28 31.65 14.17%
EY 1.43 1.16 2.32 -247.72 -14.03 1.38 3.16 -12.36%
DY 3.74 0.00 0.00 3.60 2.00 2.33 7.05 -10.01%
P/NAPS 0.41 0.54 0.00 0.66 0.34 0.31 0.34 3.16%

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