[MUIPROP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -683.83%
YoY- -1778.79%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 29,610 56,978 85,903 107,576 99,370 106,237 93,367 -17.41%
PBT 2,477 47,899 -551,950 -28,494 12,944 22,587 20,452 -29.64%
Tax -1,072 -11,229 -4,965 -9,665 -10,671 -10,550 -8,738 -29.49%
NP 1,405 36,670 -556,915 -38,159 2,273 12,037 11,714 -29.76%
-
NP to SH 334 35,992 -556,915 -38,159 2,273 12,037 11,714 -44.71%
-
Tax Rate 43.28% 23.44% - - 82.44% 46.71% 42.72% -
Total Cost 28,205 20,308 642,818 145,735 97,097 94,200 81,653 -16.22%
-
Net Worth 285,503 315,288 307,449 895,713 993,175 861,792 860,002 -16.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 7,671 5,736 6,575 19,145 18,944 -
Div Payout % - - 0.00% 0.00% 289.27% 159.06% 161.72% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 285,503 315,288 307,449 895,713 993,175 861,792 860,002 -16.78%
NOSH 719,333 749,615 767,855 764,847 876,666 765,833 757,777 -0.86%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.75% 64.36% -648.31% -35.47% 2.29% 11.33% 12.55% -
ROE 0.12% 11.42% -181.14% -4.26% 0.23% 1.40% 1.36% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.12 7.60 11.19 14.07 11.33 13.87 12.32 -16.67%
EPS 0.05 4.80 -72.53 -4.99 0.26 1.57 1.55 -43.56%
DPS 0.00 0.00 1.00 0.75 0.75 2.50 2.50 -
NAPS 0.3969 0.4206 0.4004 1.1711 1.1329 1.1253 1.1349 -16.05%
Adjusted Per Share Value based on latest NOSH - 764,847
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.88 7.46 11.24 14.08 13.01 13.90 12.22 -17.39%
EPS 0.04 4.71 -72.89 -4.99 0.30 1.58 1.53 -45.50%
DPS 0.00 0.00 1.00 0.75 0.86 2.51 2.48 -
NAPS 0.3737 0.4126 0.4024 1.1723 1.2999 1.1279 1.1256 -16.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.21 0.30 0.31 0.37 0.29 0.34 0.34 -
P/RPS 5.10 3.95 2.77 2.63 2.56 2.45 2.76 10.77%
P/EPS 452.28 6.25 -0.43 -7.42 111.85 21.63 21.99 65.48%
EY 0.22 16.00 -233.96 -13.48 0.89 4.62 4.55 -39.62%
DY 0.00 0.00 3.22 2.03 2.59 7.35 7.35 -
P/NAPS 0.53 0.71 0.77 0.32 0.26 0.30 0.30 9.94%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 26/02/02 28/02/01 -
Price 0.28 0.28 0.28 0.35 0.31 0.34 0.35 -
P/RPS 6.80 3.68 2.50 2.49 2.73 2.45 2.84 15.65%
P/EPS 603.03 5.83 -0.39 -7.02 119.56 21.63 22.64 72.77%
EY 0.17 17.15 -259.03 -14.25 0.84 4.62 4.42 -41.88%
DY 0.00 0.00 3.57 2.14 2.42 7.35 7.14 -
P/NAPS 0.71 0.67 0.70 0.30 0.27 0.30 0.31 14.80%

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