[MUIPROP] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -26.63%
YoY- -46.54%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 87,829 96,531 99,370 105,992 120,906 112,830 106,237 -11.94%
PBT 14,302 13,457 12,944 14,989 19,217 21,448 22,587 -26.32%
Tax -10,397 -11,493 -10,671 -8,696 -10,640 -10,575 -10,550 -0.97%
NP 3,905 1,964 2,273 6,293 8,577 10,873 12,037 -52.88%
-
NP to SH 3,905 1,964 2,273 6,293 8,577 10,873 12,037 -52.88%
-
Tax Rate 72.70% 85.41% 82.44% 58.02% 55.37% 49.31% 46.71% -
Total Cost 83,924 94,567 97,097 99,699 112,329 101,957 94,200 -7.43%
-
Net Worth 898,135 875,807 993,175 824,449 809,071 852,646 861,792 2.79%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 6,575 6,575 6,575 19,145 19,145 19,145 19,145 -51.05%
Div Payout % 168.37% 334.78% 289.27% 304.24% 223.22% 176.09% 159.06% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 898,135 875,807 993,175 824,449 809,071 852,646 861,792 2.79%
NOSH 762,812 762,500 876,666 735,000 714,285 764,499 765,833 -0.26%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.45% 2.03% 2.29% 5.94% 7.09% 9.64% 11.33% -
ROE 0.43% 0.22% 0.23% 0.76% 1.06% 1.28% 1.40% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.51 12.66 11.33 14.42 16.93 14.76 13.87 -11.72%
EPS 0.51 0.26 0.26 0.86 1.20 1.42 1.57 -52.84%
DPS 0.86 0.86 0.75 2.60 2.68 2.50 2.50 -51.00%
NAPS 1.1774 1.1486 1.1329 1.1217 1.1327 1.1153 1.1253 3.07%
Adjusted Per Share Value based on latest NOSH - 735,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.50 12.63 13.01 13.87 15.82 14.77 13.90 -11.90%
EPS 0.51 0.26 0.30 0.82 1.12 1.42 1.58 -53.04%
DPS 0.86 0.86 0.86 2.51 2.51 2.51 2.51 -51.13%
NAPS 1.1755 1.1463 1.2999 1.079 1.0589 1.1159 1.1279 2.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.33 0.29 0.29 0.32 0.40 0.41 0.34 -
P/RPS 2.87 2.29 2.56 2.22 2.36 2.78 2.45 11.15%
P/EPS 64.46 112.59 111.85 37.37 33.31 28.83 21.63 107.50%
EY 1.55 0.89 0.89 2.68 3.00 3.47 4.62 -51.81%
DY 2.61 2.97 2.59 8.14 6.70 6.10 7.35 -49.94%
P/NAPS 0.28 0.25 0.26 0.29 0.35 0.37 0.30 -4.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 28/02/03 19/11/02 23/08/02 24/05/02 26/02/02 -
Price 0.37 0.29 0.31 0.31 0.38 0.45 0.34 -
P/RPS 3.21 2.29 2.73 2.15 2.24 3.05 2.45 19.79%
P/EPS 72.28 112.59 119.56 36.21 31.65 31.64 21.63 124.00%
EY 1.38 0.89 0.84 2.76 3.16 3.16 4.62 -55.41%
DY 2.33 2.97 2.42 8.40 7.05 5.56 7.35 -53.60%
P/NAPS 0.31 0.25 0.27 0.28 0.34 0.40 0.30 2.21%

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