[MUIPROP] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -63.88%
YoY- -81.12%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 56,978 85,903 107,576 99,370 106,237 93,367 41,661 -0.33%
PBT 47,899 -551,950 -28,494 12,944 22,587 20,452 9,706 -1.68%
Tax -11,229 -4,965 -9,665 -10,671 -10,550 -8,738 -422 -3.42%
NP 36,670 -556,915 -38,159 2,273 12,037 11,714 9,284 -1.44%
-
NP to SH 35,992 -556,915 -38,159 2,273 12,037 11,714 9,284 -1.43%
-
Tax Rate 23.44% - - 82.44% 46.71% 42.72% 4.35% -
Total Cost 20,308 642,818 145,735 97,097 94,200 81,653 32,377 0.49%
-
Net Worth 315,288 307,449 895,713 993,175 861,792 860,002 895,619 1.11%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 7,671 5,736 6,575 19,145 18,944 11,452 -
Div Payout % - 0.00% 0.00% 289.27% 159.06% 161.72% 123.36% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 315,288 307,449 895,713 993,175 861,792 860,002 895,619 1.11%
NOSH 749,615 767,855 764,847 876,666 765,833 757,777 763,529 0.01%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 64.36% -648.31% -35.47% 2.29% 11.33% 12.55% 22.28% -
ROE 11.42% -181.14% -4.26% 0.23% 1.40% 1.36% 1.04% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 7.60 11.19 14.07 11.33 13.87 12.32 5.46 -0.35%
EPS 4.80 -72.53 -4.99 0.26 1.57 1.55 1.22 -1.44%
DPS 0.00 1.00 0.75 0.75 2.50 2.50 1.50 -
NAPS 0.4206 0.4004 1.1711 1.1329 1.1253 1.1349 1.173 1.09%
Adjusted Per Share Value based on latest NOSH - 876,666
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 7.46 11.24 14.08 13.01 13.90 12.22 5.45 -0.33%
EPS 4.71 -72.89 -4.99 0.30 1.58 1.53 1.22 -1.42%
DPS 0.00 1.00 0.75 0.86 2.51 2.48 1.50 -
NAPS 0.4126 0.4024 1.1723 1.2999 1.1279 1.1256 1.1722 1.11%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.30 0.31 0.37 0.29 0.34 0.34 0.00 -
P/RPS 3.95 2.77 2.63 2.56 2.45 2.76 0.00 -100.00%
P/EPS 6.25 -0.43 -7.42 111.85 21.63 21.99 0.00 -100.00%
EY 16.00 -233.96 -13.48 0.89 4.62 4.55 0.00 -100.00%
DY 0.00 3.22 2.03 2.59 7.35 7.35 0.00 -
P/NAPS 0.71 0.77 0.32 0.26 0.30 0.30 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 27/02/04 28/02/03 26/02/02 28/02/01 - -
Price 0.28 0.28 0.35 0.31 0.34 0.35 0.00 -
P/RPS 3.68 2.50 2.49 2.73 2.45 2.84 0.00 -100.00%
P/EPS 5.83 -0.39 -7.02 119.56 21.63 22.64 0.00 -100.00%
EY 17.15 -259.03 -14.25 0.84 4.62 4.42 0.00 -100.00%
DY 0.00 3.57 2.14 2.42 7.35 7.14 0.00 -
P/NAPS 0.67 0.70 0.30 0.27 0.30 0.31 0.00 -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
Post a Comment