[MUIPROP] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -2.09%
YoY- -2083.55%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 28,103 43,209 86,087 104,226 96,531 112,830 89,426 -17.53%
PBT 5,208 45,552 -552,846 -30,347 13,457 21,448 19,983 -20.06%
Tax -1,083 -11,111 -3,692 -8,610 -11,493 -10,575 -8,732 -29.37%
NP 4,125 34,441 -556,538 -38,957 1,964 10,873 11,251 -15.39%
-
NP to SH 3,002 33,653 -556,538 -38,957 1,964 10,873 11,251 -19.75%
-
Tax Rate 20.79% 24.39% - - 85.41% 49.31% 43.70% -
Total Cost 23,978 8,768 642,625 143,183 94,567 101,957 78,175 -17.87%
-
Net Worth 295,987 306,753 311,769 810,310 875,807 852,646 855,912 -16.21%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 7,671 5,736 6,575 19,145 18,944 -
Div Payout % - - 0.00% 0.00% 334.78% 176.09% 168.38% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 295,987 306,753 311,769 810,310 875,807 852,646 855,912 -16.21%
NOSH 751,999 733,333 798,999 703,333 762,500 764,499 769,428 -0.38%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.68% 79.71% -646.48% -37.38% 2.03% 9.64% 12.58% -
ROE 1.01% 10.97% -178.51% -4.81% 0.22% 1.28% 1.31% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.74 5.89 10.77 14.82 12.66 14.76 11.62 -17.20%
EPS 0.40 4.59 -69.65 -5.54 0.26 1.42 1.46 -19.40%
DPS 0.00 0.00 0.96 0.82 0.86 2.50 2.50 -
NAPS 0.3936 0.4183 0.3902 1.1521 1.1486 1.1153 1.1124 -15.89%
Adjusted Per Share Value based on latest NOSH - 703,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.68 5.66 11.27 13.64 12.63 14.77 11.70 -17.52%
EPS 0.39 4.40 -72.84 -5.10 0.26 1.42 1.47 -19.83%
DPS 0.00 0.00 1.00 0.75 0.86 2.51 2.48 -
NAPS 0.3874 0.4015 0.408 1.0605 1.1463 1.1159 1.1202 -16.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.32 0.30 0.23 0.38 0.29 0.41 0.33 -
P/RPS 8.56 5.09 2.13 2.56 2.29 2.78 2.84 20.17%
P/EPS 80.16 6.54 -0.33 -6.86 112.59 28.83 22.57 23.50%
EY 1.25 15.30 -302.84 -14.58 0.89 3.47 4.43 -19.00%
DY 0.00 0.00 4.17 2.15 2.97 6.10 7.58 -
P/NAPS 0.81 0.72 0.59 0.33 0.25 0.37 0.30 17.99%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 29/05/06 19/05/05 21/05/04 30/05/03 24/05/02 24/05/01 -
Price 0.25 0.26 0.28 0.32 0.29 0.45 0.38 -
P/RPS 6.69 4.41 2.60 2.16 2.29 3.05 3.27 12.66%
P/EPS 62.62 5.67 -0.40 -5.78 112.59 31.64 25.99 15.77%
EY 1.60 17.65 -248.77 -17.31 0.89 3.16 3.85 -13.60%
DY 0.00 0.00 3.43 2.55 2.97 5.56 6.58 -
P/NAPS 0.64 0.62 0.72 0.28 0.25 0.40 0.34 11.11%

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