[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

MUIPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	30,630	79,164	94,681	92,880	105,992	99,880	94,771	-17.15%
YoY %	-61.31%	-16.39%	1.94%	-12.37%	6.12%	5.39%	-	-
Horiz. %	32.32%	83.53%	99.91%	98.00%	111.84%	105.39%	100.00%	-
PBT	-4,215	-500,561	-41,379	18,461	14,989	22,039	17,681	-
YoY %	99.16%	-1,109.70%	-324.14%	23.16%	-31.99%	24.65%	-	-
Horiz. %	-23.84%	-2,831.07%	-234.03%	104.41%	84.77%	124.65%	100.00%	-
Tax	5,149	-19,005	-5,864	-11,925	-8,696	-10,268	-6,781	-
YoY %	127.09%	-224.10%	50.83%	-37.13%	15.31%	-51.42%	-	-
Horiz. %	-75.93%	280.27%	86.48%	175.86%	128.24%	151.42%	100.00%	-
NP	934	-519,566	-47,243	6,536	6,293	11,771	10,900	-33.58%
YoY %	100.18%	-999.77%	-822.81%	3.86%	-46.54%	7.99%	-	-
Horiz. %	8.57%	-4,766.66%	-433.42%	59.96%	57.73%	107.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	813	-520,159	-47,243	6,536	6,293	11,771	10,900	-35.10%
YoY %	100.16%	-1,001.03%	-822.81%	3.86%	-46.54%	7.99%	-	-
Horiz. %	7.46%	-4,772.10%	-433.42%	59.96%	57.73%	107.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	64.60%	58.02%	46.59%	38.35%	-
YoY %	-	-	-	11.34%	24.53%	21.49%	-	-
Horiz. %	-	-	-	168.45%	151.29%	121.49%	100.00%	-
Total Cost	29,696	598,730	141,924	86,344	99,699	88,109	83,871	-15.88%
YoY %	-95.04%	321.87%	64.37%	-13.40%	13.15%	5.05%	-	-
Horiz. %	35.41%	713.87%	169.22%	102.95%	118.87%	105.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	317,806	334,346	877,994	908,217	824,449	846,333	872,373	-15.48%
YoY %	-4.95%	-61.92%	-3.33%	10.16%	-2.59%	-2.98%	-	-
Horiz. %	36.43%	38.33%	100.64%	104.11%	94.51%	97.02%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	-	-	13,407	6,575	19,145	18,944	11,452	-
YoY %	-	-	103.91%	-65.66%	1.06%	65.42%	-	-
Horiz. %	-	-	117.07%	57.41%	167.18%	165.42%	100.00%	-
Div Payout %	-	-	0.00%	100.60%	304.24%	160.94%	105.07%	-
YoY %	-	-	0.00%	-66.93%	89.04%	53.17%	-	-
Horiz. %	-	-	0.00%	95.75%	289.56%	153.17%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	317,806	334,346	877,994	908,217	824,449	846,333	872,373	-15.48%
YoY %	-4.95%	-61.92%	-3.33%	10.16%	-2.59%	-2.98%	-	-
Horiz. %	36.43%	38.33%	100.64%	104.11%	94.51%	97.02%	100.00%	-
NOSH	772,500	754,901	767,142	766,428	735,000	755,789	761,034	0.24%
YoY %	2.33%	-1.60%	0.09%	4.28%	-2.75%	-0.69%	-	-
Horiz. %	101.51%	99.19%	100.80%	100.71%	96.58%	99.31%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	3.05%	-656.32%	-49.90%	7.04%	5.94%	11.79%	11.50%	-
YoY %	100.46%	-1,215.27%	-808.81%	18.52%	-49.62%	2.52%	-	-
Horiz. %	26.52%	-5,707.13%	-433.91%	61.22%	51.65%	102.52%	100.00%	-
ROE	0.26%	-155.58%	-5.38%	0.72%	0.76%	1.39%	1.25%	-
YoY %	100.17%	-2,791.82%	-847.22%	-5.26%	-45.32%	11.20%	-	-
Horiz. %	20.80%	-12,446.40%	-430.40%	57.60%	60.80%	111.20%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	3.97	10.49	12.34	12.12	14.42	13.22	12.45	-17.33%
YoY %	-62.15%	-14.99%	1.82%	-15.95%	9.08%	6.18%	-	-
Horiz. %	31.89%	84.26%	99.12%	97.35%	115.82%	106.18%	100.00%	-
EPS	0.11	-68.90	-6.16	0.85	0.86	1.56	1.43	-34.77%
YoY %	100.16%	-1,018.51%	-824.71%	-1.16%	-44.87%	9.09%	-	-
Horiz. %	7.69%	-4,818.18%	-430.77%	59.44%	60.14%	109.09%	100.00%	-
DPS	0.00	0.00	1.75	0.86	2.60	2.50	1.50	-
YoY %	0.00%	0.00%	103.49%	-66.92%	4.00%	66.67%	-	-
Horiz. %	0.00%	0.00%	116.67%	57.33%	173.33%	166.67%	100.00%	-
NAPS	0.4114	0.4429	1.1445	1.185	1.1217	1.1198	1.1463	-15.69%
YoY %	-7.11%	-61.30%	-3.42%	5.64%	0.17%	-2.31%	-	-
Horiz. %	35.89%	38.64%	99.84%	103.38%	97.85%	97.69%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 766,428
RPS	4.01	10.36	12.39	12.16	13.87	13.07	12.40	-17.14%
YoY %	-61.29%	-16.38%	1.89%	-12.33%	6.12%	5.40%	-	-
Horiz. %	32.34%	83.55%	99.92%	98.06%	111.85%	105.40%	100.00%	-
EPS	0.11	-68.08	-6.18	0.86	0.82	1.54	1.43	-34.77%
YoY %	100.16%	-1,001.62%	-818.60%	4.88%	-46.75%	7.69%	-	-
Horiz. %	7.69%	-4,760.84%	-432.17%	60.14%	57.34%	107.69%	100.00%	-
DPS	0.00	0.00	1.75	0.86	2.51	2.48	1.50	-
YoY %	0.00%	0.00%	103.49%	-65.74%	1.21%	65.33%	-	-
Horiz. %	0.00%	0.00%	116.67%	57.33%	167.33%	165.33%	100.00%	-
NAPS	0.4159	0.4376	1.1491	1.1887	1.079	1.1077	1.1418	-15.48%
YoY %	-4.96%	-61.92%	-3.33%	10.17%	-2.59%	-2.99%	-	-
Horiz. %	36.42%	38.33%	100.64%	104.11%	94.50%	97.01%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	120.63%	-11.73%	12.11%	30.18%	-2.20%	-35.69%	-	-
Horiz. %	178.75%	81.02%	91.78%	81.87%	62.89%	64.31%	100.00%	-
P/EPS	237.55	-0.44	-6.50	41.04	37.37	19.26	30.72	40.60%
YoY %	54,088.64%	93.23%	-115.84%	9.82%	94.03%	-37.30%	-	-
Horiz. %	773.27%	-1.43%	-21.16%	133.59%	121.65%	62.70%	100.00%	-
EY	0.42	-229.68	-15.40	2.44	2.68	5.19	3.26	-28.92%
YoY %	100.18%	-1,391.43%	-731.15%	-8.96%	-48.36%	59.20%	-	-
Horiz. %	12.88%	-7,045.40%	-472.39%	74.85%	82.21%	159.20%	100.00%	-
DY	0.00	0.00	4.37	2.45	8.14	8.33	3.41	-
YoY %	0.00%	0.00%	78.37%	-69.90%	-2.28%	144.28%	-	-
Horiz. %	0.00%	0.00%	128.15%	71.85%	238.71%	244.28%	100.00%	-
P/NAPS	0.61	0.68	0.35	0.30	0.29	0.27	0.38	8.20%
YoY %	-10.29%	94.29%	16.67%	3.45%	7.41%	-28.95%	-	-
Horiz. %	160.53%	178.95%	92.11%	78.95%	76.32%	71.05%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
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%
YoY %	123.79%	-17.33%	-4.46%	46.05%	-18.87%	-24.93%	-	-
Horiz. %	157.22%	70.25%	84.99%	88.95%	60.91%	75.07%	100.00%	-
P/EPS	209.04	-0.38	-6.01	44.56	36.21	22.47	30.72	37.63%
YoY %	55,110.53%	93.68%	-113.49%	23.06%	61.15%	-26.86%	-	-
Horiz. %	680.47%	-1.24%	-19.56%	145.05%	117.87%	73.14%	100.00%	-
EY	0.48	-265.02	-16.64	2.24	2.76	4.45	3.26	-27.32%
YoY %	100.18%	-1,492.67%	-842.86%	-18.84%	-37.98%	36.50%	-	-
Horiz. %	14.72%	-8,129.45%	-510.43%	68.71%	84.66%	136.50%	100.00%	-
DY	0.00	0.00	4.72	2.26	8.40	7.14	3.41	-
YoY %	0.00%	0.00%	108.85%	-73.10%	17.65%	109.38%	-	-
Horiz. %	0.00%	0.00%	138.42%	66.28%	246.33%	209.38%	100.00%	-
P/NAPS	0.53	0.59	0.32	0.32	0.28	0.31	0.38	5.69%
YoY %	-10.17%	84.37%	0.00%	14.29%	-9.68%	-18.42%	-	-
Horiz. %	139.47%	155.26%	84.21%	84.21%	73.68%	81.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos