[MUIPROP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 25.28%
YoY- 162.9%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 31,096 66,226 75,212 92,405 101,057 90,937 92,701 -16.63%
PBT 868 70,353 1,834 19,014 11,658 21,789 19,670 -40.54%
Tax -1,656 -23,353 -4,773 -9,841 -8,169 -10,641 -8,601 -24.00%
NP -788 47,000 -2,938 9,173 3,489 11,148 11,069 -
-
NP to SH -836 46,069 -2,938 9,173 3,489 11,148 11,069 -
-
Tax Rate 190.78% 33.19% 260.25% 51.76% 70.07% 48.84% 43.73% -
Total Cost 31,884 19,226 78,150 83,232 97,568 79,789 81,632 -14.49%
-
Net Worth 322,434 336,331 869,819 905,866 863,379 858,958 873,080 -15.29%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 101 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 322,434 336,331 869,819 905,866 863,379 858,958 873,080 -15.29%
NOSH 783,750 759,384 759,999 764,444 769,705 767,064 761,651 0.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -2.53% 70.97% -3.91% 9.93% 3.45% 12.26% 11.94% -
ROE -0.26% 13.70% -0.34% 1.01% 0.40% 1.30% 1.27% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.97 8.72 9.90 12.09 13.13 11.86 12.17 -17.02%
EPS -0.11 6.07 -0.39 1.20 0.45 1.45 1.45 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.4114 0.4429 1.1445 1.185 1.1217 1.1198 1.1463 -15.69%
Adjusted Per Share Value based on latest NOSH - 766,428
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.07 8.67 9.84 12.09 13.23 11.90 12.13 -16.63%
EPS -0.11 6.03 -0.38 1.20 0.46 1.46 1.45 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.422 0.4402 1.1384 1.1856 1.13 1.1242 1.1427 -15.29%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.25 0.30 0.40 0.35 0.32 0.30 0.44 -
P/RPS 6.30 3.44 4.04 2.90 2.44 2.53 3.62 9.66%
P/EPS -234.38 4.95 -103.45 29.17 70.59 20.64 30.28 -
EY -0.43 20.22 -0.97 3.43 1.42 4.84 3.30 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.35 0.30 0.29 0.27 0.38 8.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 21/11/05 23/11/04 21/11/03 19/11/02 16/11/01 16/11/00 -
Price 0.22 0.26 0.37 0.38 0.31 0.35 0.44 -
P/RPS 5.54 2.98 3.74 3.14 2.36 2.95 3.62 7.34%
P/EPS -206.25 4.29 -95.69 31.67 68.38 24.08 30.28 -
EY -0.48 23.33 -1.05 3.16 1.46 4.15 3.30 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.32 0.32 0.28 0.31 0.38 5.69%

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