[MUIPROP] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 153.27%
YoY- -99.07%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 17,541 30,359 22,342 29,610 56,978 85,903 107,576 -26.06%
PBT 8,851 -1,745 5,837 2,477 47,899 -551,950 -28,494 -
Tax -688 -1,726 -1,273 -1,072 -11,124 -4,965 -9,665 -35.59%
NP 8,163 -3,471 4,564 1,405 36,775 -556,915 -38,159 -
-
NP to SH 6,783 -5,283 3,278 334 35,992 -556,915 -38,159 -
-
Tax Rate 7.77% - 21.81% 43.28% 23.22% - - -
Total Cost 9,378 33,830 17,778 28,205 20,203 642,818 145,735 -36.67%
-
Net Worth 295,281 276,799 303,810 298,998 317,853 356,069 882,580 -16.66%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,372 - 4,470 - - 9,780 5,737 4.26%
Div Payout % 108.70% - 136.36% - - 0.00% 0.00% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 295,281 276,799 303,810 298,998 317,853 356,069 882,580 -16.66%
NOSH 737,282 744,084 745,000 753,333 755,714 764,097 764,999 -0.61%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 46.54% -11.43% 20.43% 4.75% 64.54% -648.31% -35.47% -
ROE 2.30% -1.91% 1.08% 0.11% 11.32% -156.41% -4.32% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.38 4.08 3.00 3.93 7.54 11.24 14.06 -25.60%
EPS 0.92 -0.71 0.44 0.04 4.76 -72.89 -4.99 -
DPS 1.00 0.00 0.60 0.00 0.00 1.28 0.75 4.90%
NAPS 0.4005 0.372 0.4078 0.3969 0.4206 0.466 1.1537 -16.15%
Adjusted Per Share Value based on latest NOSH - 719,333
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.30 3.97 2.92 3.88 7.46 11.24 14.08 -26.04%
EPS 0.89 -0.69 0.43 0.04 4.71 -72.89 -4.99 -
DPS 0.96 0.00 0.59 0.00 0.00 1.28 0.75 4.19%
NAPS 0.3865 0.3623 0.3976 0.3913 0.416 0.466 1.1551 -16.66%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.15 0.12 0.20 0.21 0.30 0.31 0.37 -
P/RPS 6.30 2.94 6.67 5.34 3.98 2.76 2.63 15.65%
P/EPS 16.30 -16.90 45.45 473.65 6.30 -0.43 -7.42 -
EY 6.13 -5.92 2.20 0.21 15.88 -235.11 -13.48 -
DY 6.67 0.00 3.00 0.00 0.00 4.13 2.03 21.90%
P/NAPS 0.37 0.32 0.49 0.53 0.71 0.67 0.32 2.44%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 27/02/08 28/02/07 27/02/06 25/02/05 27/02/04 -
Price 0.14 0.09 0.17 0.28 0.28 0.28 0.35 -
P/RPS 5.88 2.21 5.67 7.12 3.71 2.49 2.49 15.38%
P/EPS 15.22 -12.68 38.64 631.54 5.88 -0.38 -7.02 -
EY 6.57 -7.89 2.59 0.16 17.01 -260.30 -14.25 -
DY 7.14 0.00 3.53 0.00 0.00 4.57 2.14 22.21%
P/NAPS 0.35 0.24 0.42 0.71 0.67 0.60 0.30 2.60%

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