[MUIPROP] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock

[MUIPROP] MUI PROPERTIES BHD

Announcement Date

30-May-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Mar-2003 [#1]

Profit Trend

QoQ- 114.69%

YoY- -20.21%

Quarter Report

MUIPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Annualized Quarter Result
Revenue	21,688	76,764	76,028	89,428	72,348	74,412	90,176	-21.13%
YoY %	-71.75%	0.97%	-14.98%	23.61%	-2.77%	-17.48%	-	-
Horiz. %	24.05%	85.13%	84.31%	99.17%	80.23%	82.52%	100.00%	-
PBT	-5,020	4,368	7,952	15,364	13,312	17,868	19,744	-
YoY %	-214.93%	-45.07%	-48.24%	15.41%	-25.50%	-9.50%	-	-
Horiz. %	-25.43%	22.12%	40.28%	77.82%	67.42%	90.50%	100.00%	-
Tax	-700	-1,172	-6,264	-10,484	-7,196	-7,096	-7,120	-32.05%
YoY %	40.27%	81.29%	40.25%	-45.69%	-1.41%	0.34%	-	-
Horiz. %	9.83%	16.46%	87.98%	147.25%	101.07%	99.66%	100.00%	-
NP	-5,720	3,196	1,688	4,880	6,116	10,772	12,624	-
YoY %	-278.97%	89.34%	-65.41%	-20.21%	-43.22%	-14.67%	-	-
Horiz. %	-45.31%	25.32%	13.37%	38.66%	48.45%	85.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,160	3,196	1,688	4,880	6,116	10,772	12,624	-
YoY %	-292.74%	89.34%	-65.41%	-20.21%	-43.22%	-14.67%	-	-
Horiz. %	-48.80%	25.32%	13.37%	38.66%	48.45%	85.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	26.83%	78.77%	68.24%	54.06%	39.71%	36.06%	-
YoY %	-	-65.94%	15.43%	26.23%	36.14%	10.12%	-	-
Horiz. %	-	74.40%	218.44%	189.24%	149.92%	110.12%	100.00%	-
Total Cost	27,408	73,568	74,340	84,548	66,232	63,640	77,552	-15.90%
YoY %	-62.74%	-1.04%	-12.07%	27.65%	4.07%	-17.94%	-	-
Horiz. %	35.34%	94.86%	95.86%	109.02%	85.40%	82.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	306,753	311,769	810,310	875,807	852,646	855,912	895,149	-16.34%
YoY %	-1.61%	-61.52%	-7.48%	2.72%	-0.38%	-4.38%	-	-
Horiz. %	34.27%	34.83%	90.52%	97.84%	95.25%	95.62%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	306,753	311,769	810,310	875,807	852,646	855,912	895,149	-16.34%
YoY %	-1.61%	-61.52%	-7.48%	2.72%	-0.38%	-4.38%	-	-
Horiz. %	34.27%	34.83%	90.52%	97.84%	95.25%	95.62%	100.00%	-
NOSH	733,333	798,999	703,333	762,500	764,499	769,428	769,756	-0.80%
YoY %	-8.22%	13.60%	-7.76%	-0.26%	-0.64%	-0.04%	-	-
Horiz. %	95.27%	103.80%	91.37%	99.06%	99.32%	99.96%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-26.37%	4.16%	2.22%	5.46%	8.45%	14.48%	14.00%	-
YoY %	-733.89%	87.39%	-59.34%	-35.38%	-41.64%	3.43%	-	-
Horiz. %	-188.36%	29.71%	15.86%	39.00%	60.36%	103.43%	100.00%	-
ROE	-2.01%	1.03%	0.21%	0.56%	0.72%	1.26%	1.41%	-
YoY %	-295.15%	390.48%	-62.50%	-22.22%	-42.86%	-10.64%	-	-
Horiz. %	-142.55%	73.05%	14.89%	39.72%	51.06%	89.36%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	2.96	9.61	10.81	11.73	9.46	9.67	11.71	-20.47%
YoY %	-69.20%	-11.10%	-7.84%	24.00%	-2.17%	-17.42%	-	-
Horiz. %	25.28%	82.07%	92.31%	100.17%	80.79%	82.58%	100.00%	-
EPS	-0.84	0.40	0.24	0.64	0.80	1.40	1.64	-
YoY %	-310.00%	66.67%	-62.50%	-20.00%	-42.86%	-14.63%	-	-
Horiz. %	-51.22%	24.39%	14.63%	39.02%	48.78%	85.37%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4183	0.3902	1.1521	1.1486	1.1153	1.1124	1.1629	-15.66%
YoY %	7.20%	-66.13%	0.30%	2.99%	0.26%	-4.34%	-	-
Horiz. %	35.97%	33.55%	99.07%	98.77%	95.91%	95.66%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 762,500
RPS	2.84	10.05	9.95	11.70	9.47	9.74	11.80	-21.12%
YoY %	-71.74%	1.01%	-14.96%	23.55%	-2.77%	-17.46%	-	-
Horiz. %	24.07%	85.17%	84.32%	99.15%	80.25%	82.54%	100.00%	-
EPS	-0.81	0.42	0.22	0.64	0.80	1.41	1.65	-
YoY %	-292.86%	90.91%	-65.62%	-20.00%	-43.26%	-14.55%	-	-
Horiz. %	-49.09%	25.45%	13.33%	38.79%	48.48%	85.45%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4015	0.408	1.0605	1.1463	1.1159	1.1202	1.1716	-16.33%
YoY %	-1.59%	-61.53%	-7.48%	2.72%	-0.38%	-4.39%	-	-
Horiz. %	34.27%	34.82%	90.52%	97.84%	95.25%	95.61%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.30	0.23	0.38	0.29	0.41	0.33	0.83	-
P/RPS	10.14	2.39	3.52	2.47	4.33	3.41	7.09	6.14%
YoY %	324.27%	-32.10%	42.51%	-42.96%	26.98%	-51.90%	-	-
Horiz. %	143.02%	33.71%	49.65%	34.84%	61.07%	48.10%	100.00%	-
P/EPS	-35.71	57.50	158.33	45.31	51.25	23.57	50.61	-
YoY %	-162.10%	-63.68%	249.44%	-11.59%	117.44%	-53.43%	-	-
Horiz. %	-70.56%	113.61%	312.84%	89.53%	101.26%	46.57%	100.00%	-
EY	-2.80	1.74	0.63	2.21	1.95	4.24	1.98	-
YoY %	-260.92%	176.19%	-71.49%	13.33%	-54.01%	114.14%	-	-
Horiz. %	-141.41%	87.88%	31.82%	111.62%	98.48%	214.14%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.72	0.59	0.33	0.25	0.37	0.30	0.71	0.23%
YoY %	22.03%	78.79%	32.00%	-32.43%	23.33%	-57.75%	-	-
Horiz. %	101.41%	83.10%	46.48%	35.21%	52.11%	42.25%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	29/05/06	19/05/05	21/05/04	30/05/03	24/05/02	24/05/01	31/05/00	-
Price	0.26	0.28	0.32	0.29	0.45	0.38	0.71	-
P/RPS	8.79	2.91	2.96	2.47	4.76	3.93	6.06	6.39%
YoY %	202.06%	-1.69%	19.84%	-48.11%	21.12%	-35.15%	-	-
Horiz. %	145.05%	48.02%	48.84%	40.76%	78.55%	64.85%	100.00%	-
P/EPS	-30.95	70.00	133.33	45.31	56.25	27.14	43.29	-
YoY %	-144.21%	-47.50%	194.26%	-19.45%	107.26%	-37.31%	-	-
Horiz. %	-71.49%	161.70%	307.99%	104.67%	129.94%	62.69%	100.00%	-
EY	-3.23	1.43	0.75	2.21	1.78	3.68	2.31	-
YoY %	-325.87%	90.67%	-66.06%	24.16%	-51.63%	59.31%	-	-
Horiz. %	-139.83%	61.90%	32.47%	95.67%	77.06%	159.31%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	0.72	0.28	0.25	0.40	0.34	0.61	0.27%
YoY %	-13.89%	157.14%	12.00%	-37.50%	17.65%	-44.26%	-	-
Horiz. %	101.64%	118.03%	45.90%	40.98%	65.57%	55.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos