[MUIPROP] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -87.3%
YoY- -43.22%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 99,369 75,793 39,716 18,087 93,171 68,203 39,430 84.87%
PBT 12,943 8,744 6,853 3,328 22,587 16,342 10,223 16.98%
Tax -10,670 -6,127 -4,824 -1,799 -10,550 -7,981 -4,734 71.65%
NP 2,273 2,617 2,029 1,529 12,037 8,361 5,489 -44.35%
-
NP to SH 2,273 2,617 2,029 1,529 12,037 8,361 5,489 -44.35%
-
Tax Rate 82.44% 70.07% 70.39% 54.06% 46.71% 48.84% 46.31% -
Total Cost 97,096 73,176 37,687 16,558 81,134 59,842 33,941 101.13%
-
Net Worth 850,933 863,379 851,203 852,646 857,293 858,958 857,808 -0.53%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 5,695 - - - 19,045 - - -
Div Payout % 250.56% - - - 158.23% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 850,933 863,379 851,203 852,646 857,293 858,958 857,808 -0.53%
NOSH 759,354 769,705 751,481 764,499 761,835 767,064 762,361 -0.26%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.29% 3.45% 5.11% 8.45% 12.92% 12.26% 13.92% -
ROE 0.27% 0.30% 0.24% 0.18% 1.40% 0.97% 0.64% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.09 9.85 5.29 2.37 12.23 8.89 5.17 85.45%
EPS 0.30 0.34 0.27 0.20 1.58 1.09 0.72 -44.12%
DPS 0.75 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.1206 1.1217 1.1327 1.1153 1.1253 1.1198 1.1252 -0.27%
Adjusted Per Share Value based on latest NOSH - 764,499
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.01 9.92 5.20 2.37 12.19 8.93 5.16 84.93%
EPS 0.30 0.34 0.27 0.20 1.58 1.09 0.72 -44.12%
DPS 0.75 0.00 0.00 0.00 2.49 0.00 0.00 -
NAPS 1.1137 1.13 1.1141 1.1159 1.122 1.1242 1.1227 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.29 0.32 0.40 0.41 0.34 0.30 0.37 -
P/RPS 2.22 3.25 7.57 17.33 2.78 3.37 7.15 -54.04%
P/EPS 96.88 94.12 148.15 205.00 21.52 27.52 51.39 52.42%
EY 1.03 1.06 0.67 0.49 4.65 3.63 1.95 -34.58%
DY 2.59 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.26 0.29 0.35 0.37 0.30 0.27 0.33 -14.65%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 19/11/02 23/08/02 24/05/02 26/02/02 16/11/01 29/08/01 -
Price 0.31 0.31 0.38 0.45 0.34 0.35 0.38 -
P/RPS 2.37 3.15 7.19 19.02 2.78 3.94 7.35 -52.88%
P/EPS 103.56 91.18 140.74 225.00 21.52 32.11 52.78 56.53%
EY 0.97 1.10 0.71 0.44 4.65 3.11 1.89 -35.81%
DY 2.42 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.28 0.28 0.34 0.40 0.30 0.31 0.34 -12.10%

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