[MUIPROP] QoQ 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 85,903 94,681 101,041 104,226 107,576 92,880 87,829 -1.46%
PBT -551,950 -41,379 -33,519 -30,347 -28,494 18,461 14,302 -
Tax -4,965 -5,864 -6,746 -8,610 -9,665 -11,925 -10,397 -38.76%
NP -556,915 -47,243 -40,265 -38,957 -38,159 6,536 3,905 -
-
NP to SH -556,915 -47,243 -40,265 -38,957 -38,159 6,536 3,905 -
-
Tax Rate - - - - - 64.60% 72.70% -
Total Cost 642,818 141,924 141,306 143,183 145,735 86,344 83,924 286.17%
-
Net Worth 307,449 877,994 856,774 810,310 895,713 908,217 898,135 -50.90%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 7,671 13,407 5,736 5,736 5,736 6,575 6,575 10.77%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 100.60% 168.37% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 307,449 877,994 856,774 810,310 895,713 908,217 898,135 -50.90%
NOSH 767,855 767,142 755,333 703,333 764,847 766,428 762,812 0.43%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -648.31% -49.90% -39.85% -37.38% -35.47% 7.04% 4.45% -
ROE -181.14% -5.38% -4.70% -4.81% -4.26% 0.72% 0.43% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.19 12.34 13.38 14.82 14.07 12.12 11.51 -1.85%
EPS -72.53 -6.16 -5.33 -5.54 -4.99 0.85 0.51 -
DPS 1.00 1.75 0.76 0.82 0.75 0.86 0.86 10.52%
NAPS 0.4004 1.1445 1.1343 1.1521 1.1711 1.185 1.1774 -51.11%
Adjusted Per Share Value based on latest NOSH - 703,333
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.24 12.39 13.22 13.64 14.08 12.16 11.50 -1.50%
EPS -72.89 -6.18 -5.27 -5.10 -4.99 0.86 0.51 -
DPS 1.00 1.75 0.75 0.75 0.75 0.86 0.86 10.52%
NAPS 0.4024 1.1491 1.1213 1.0605 1.1723 1.1887 1.1755 -50.90%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.31 0.40 0.31 0.38 0.37 0.35 0.33 -
P/RPS 2.77 3.24 2.32 2.56 2.63 2.89 2.87 -2.32%
P/EPS -0.43 -6.50 -5.82 -6.86 -7.42 41.04 64.46 -
EY -233.96 -15.40 -17.20 -14.58 -13.48 2.44 1.55 -
DY 3.22 4.37 2.45 2.15 2.03 2.45 2.61 14.95%
P/NAPS 0.77 0.35 0.27 0.33 0.32 0.30 0.28 95.68%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 27/08/04 21/05/04 27/02/04 21/11/03 27/08/03 -
Price 0.28 0.37 0.38 0.32 0.35 0.38 0.37 -
P/RPS 2.50 3.00 2.84 2.16 2.49 3.14 3.21 -15.28%
P/EPS -0.39 -6.01 -7.13 -5.78 -7.02 44.56 72.28 -
EY -259.03 -16.64 -14.03 -17.31 -14.25 2.24 1.38 -
DY 3.57 4.72 2.00 2.55 2.14 2.26 2.33 32.73%
P/NAPS 0.70 0.32 0.34 0.28 0.30 0.32 0.31 71.69%

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