[MUIPROP] YoY TTM 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- 67.38%
YoY- 3.86%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 30,630 79,164 94,681 92,880 105,992 99,880 94,771 -17.15%
PBT -4,215 -500,561 -41,379 18,461 14,989 22,039 17,681 -
Tax 5,149 -19,005 -5,864 -11,925 -8,696 -10,268 -6,781 -
NP 934 -519,566 -47,243 6,536 6,293 11,771 10,900 -33.58%
-
NP to SH 813 -520,159 -47,243 6,536 6,293 11,771 10,900 -35.10%
-
Tax Rate - - - 64.60% 58.02% 46.59% 38.35% -
Total Cost 29,696 598,730 141,924 86,344 99,699 88,109 83,871 -15.88%
-
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 - - 13,407 6,575 19,145 18,944 11,452 -
Div Payout % - - 0.00% 100.60% 304.24% 160.94% 105.07% -
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 3.05% -656.32% -49.90% 7.04% 5.94% 11.79% 11.50% -
ROE 0.26% -155.58% -5.38% 0.72% 0.76% 1.39% 1.25% -
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 3.97 10.49 12.34 12.12 14.42 13.22 12.45 -17.33%
EPS 0.11 -68.90 -6.16 0.85 0.86 1.56 1.43 -34.77%
DPS 0.00 0.00 1.75 0.86 2.60 2.50 1.50 -
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 4.01 10.36 12.39 12.16 13.87 13.07 12.40 -17.14%
EPS 0.11 -68.08 -6.18 0.86 0.82 1.54 1.43 -34.77%
DPS 0.00 0.00 1.75 0.86 2.51 2.48 1.50 -
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 6.31 2.86 3.24 2.89 2.22 2.27 3.53 10.15%
P/EPS 237.55 -0.44 -6.50 41.04 37.37 19.26 30.72 40.60%
EY 0.42 -229.68 -15.40 2.44 2.68 5.19 3.26 -28.92%
DY 0.00 0.00 4.37 2.45 8.14 8.33 3.41 -
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 5.55 2.48 3.00 3.14 2.15 2.65 3.53 7.82%
P/EPS 209.04 -0.38 -6.01 44.56 36.21 22.47 30.72 37.63%
EY 0.48 -265.02 -16.64 2.24 2.76 4.45 3.26 -27.32%
DY 0.00 0.00 4.72 2.26 8.40 7.14 3.41 -
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