[MUIPROP] YoY TTM Result on 31-Mar-2002 [#1]

Stock

[MUIPROP] MUI PROPERTIES BHD

Announcement Date

24-May-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Mar-2002 [#1]

Profit Trend

QoQ- -9.67%

YoY- -3.36%

Quarter Report

MUIPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	86,087	104,226	96,531	112,830	89,426	64,205	6.03%
YoY %	-17.40%	7.97%	-14.45%	26.17%	39.28%	-	-
Horiz. %	134.08%	162.33%	150.35%	175.73%	139.28%	100.00%	-
PBT	-552,846	-30,347	13,457	21,448	19,983	14,642	-
YoY %	-1,721.75%	-325.51%	-37.26%	7.33%	36.48%	-	-
Horiz. %	-3,775.75%	-207.26%	91.91%	146.48%	136.48%	100.00%	-
Tax	-3,692	-8,610	-11,493	-10,575	-8,732	-2,202	10.88%
YoY %	57.12%	25.08%	-8.68%	-21.11%	-296.55%	-	-
Horiz. %	167.67%	391.01%	521.93%	480.25%	396.55%	100.00%	-
NP	-556,538	-38,957	1,964	10,873	11,251	12,440	-
YoY %	-1,328.60%	-2,083.55%	-81.94%	-3.36%	-9.56%	-	-
Horiz. %	-4,473.78%	-313.16%	15.79%	87.40%	90.44%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	-556,538	-38,957	1,964	10,873	11,251	12,440	-
YoY %	-1,328.60%	-2,083.55%	-81.94%	-3.36%	-9.56%	-	-
Horiz. %	-4,473.78%	-313.16%	15.79%	87.40%	90.44%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	-	-	85.41%	49.31%	43.70%	15.04%	-
YoY %	-	-	73.21%	12.84%	190.56%	-	-
Horiz. %	-	-	567.89%	327.86%	290.56%	100.00%	-
Total Cost	642,625	143,183	94,567	101,957	78,175	51,765	65.44%
YoY %	348.81%	51.41%	-7.25%	30.42%	51.02%	-	-
Horiz. %	1,241.43%	276.60%	182.69%	196.96%	151.02%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	311,769	810,310	875,807	852,646	855,912	895,149	-19.00%
YoY %	-61.52%	-7.48%	2.72%	-0.38%	-4.38%	-	-
Horiz. %	34.83%	90.52%	97.84%	95.25%	95.62%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	7,671	5,736	6,575	19,145	18,944	11,452	-7.69%
YoY %	33.73%	-12.76%	-65.66%	1.06%	65.42%	-	-
Horiz. %	66.98%	50.09%	57.41%	167.18%	165.42%	100.00%	-
Div Payout %	0.00%	0.00%	334.78%	176.09%	168.38%	92.07%	-
YoY %	0.00%	0.00%	90.12%	4.58%	82.88%	-	-
Horiz. %	0.00%	0.00%	363.61%	191.26%	182.88%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	311,769	810,310	875,807	852,646	855,912	895,149	-19.00%
YoY %	-61.52%	-7.48%	2.72%	-0.38%	-4.38%	-	-
Horiz. %	34.83%	90.52%	97.84%	95.25%	95.62%	100.00%	-
NOSH	798,999	703,333	762,500	764,499	769,428	769,756	0.74%
YoY %	13.60%	-7.76%	-0.26%	-0.64%	-0.04%	-	-
Horiz. %	103.80%	91.37%	99.06%	99.32%	99.96%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-646.48%	-37.38%	2.03%	9.64%	12.58%	19.38%	-
YoY %	-1,629.48%	-1,941.38%	-78.94%	-23.37%	-35.09%	-	-
Horiz. %	-3,335.81%	-192.88%	10.47%	49.74%	64.91%	100.00%	-
ROE	-178.51%	-4.81%	0.22%	1.28%	1.31%	1.39%	-
YoY %	-3,611.23%	-2,286.36%	-82.81%	-2.29%	-5.76%	-	-
Horiz. %	-12,842.45%	-346.04%	15.83%	92.09%	94.24%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	10.77	14.82	12.66	14.76	11.62	8.34	5.24%
YoY %	-27.33%	17.06%	-14.23%	27.02%	39.33%	-	-
Horiz. %	129.14%	177.70%	151.80%	176.98%	139.33%	100.00%	-
EPS	-69.65	-5.54	0.26	1.42	1.46	1.62	-
YoY %	-1,157.22%	-2,230.77%	-81.69%	-2.74%	-9.88%	-	-
Horiz. %	-4,299.38%	-341.98%	16.05%	87.65%	90.12%	100.00%	-
DPS	0.96	0.82	0.86	2.50	2.50	1.49	-8.41%
YoY %	17.07%	-4.65%	-65.60%	0.00%	67.79%	-	-
Horiz. %	64.43%	55.03%	57.72%	167.79%	167.79%	100.00%	-
NAPS	0.3902	1.1521	1.1486	1.1153	1.1124	1.1629	-19.61%
YoY %	-66.13%	0.30%	2.99%	0.26%	-4.34%	-	-
Horiz. %	33.55%	99.07%	98.77%	95.91%	95.66%	100.00%	-

	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 - 764,499
RPS	11.27	13.64	12.63	14.77	11.70	8.40	6.05%
YoY %	-17.38%	8.00%	-14.49%	26.24%	39.29%	-	-
Horiz. %	134.17%	162.38%	150.36%	175.83%	139.29%	100.00%	-
EPS	-72.84	-5.10	0.26	1.42	1.47	1.63	-
YoY %	-1,328.24%	-2,061.54%	-81.69%	-3.40%	-9.82%	-	-
Horiz. %	-4,468.71%	-312.88%	15.95%	87.12%	90.18%	100.00%	-
DPS	1.00	0.75	0.86	2.51	2.48	1.50	-7.78%
YoY %	33.33%	-12.79%	-65.74%	1.21%	65.33%	-	-
Horiz. %	66.67%	50.00%	57.33%	167.33%	165.33%	100.00%	-
NAPS	0.408	1.0605	1.1463	1.1159	1.1202	1.1716	-19.01%
YoY %	-61.53%	-7.48%	2.72%	-0.38%	-4.39%	-	-
Horiz. %	34.82%	90.52%	97.84%	95.25%	95.61%	100.00%	-

	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	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.23	0.38	0.29	0.41	0.33	0.83	-
P/RPS	2.13	2.56	2.29	2.78	2.84	9.95	-26.51%
YoY %	-16.80%	11.79%	-17.63%	-2.11%	-71.46%	-	-
Horiz. %	21.41%	25.73%	23.02%	27.94%	28.54%	100.00%	-
P/EPS	-0.33	-6.86	112.59	28.83	22.57	51.36	-
YoY %	95.19%	-106.09%	290.53%	27.74%	-56.06%	-	-
Horiz. %	-0.64%	-13.36%	219.22%	56.13%	43.94%	100.00%	-
EY	-302.84	-14.58	0.89	3.47	4.43	1.95	-
YoY %	-1,977.09%	-1,738.20%	-74.35%	-21.67%	127.18%	-	-
Horiz. %	-15,530.26%	-747.69%	45.64%	177.95%	227.18%	100.00%	-
DY	4.17	2.15	2.97	6.10	7.58	1.79	18.41%
YoY %	93.95%	-27.61%	-51.31%	-19.53%	323.46%	-	-
Horiz. %	232.96%	120.11%	165.92%	340.78%	423.46%	100.00%	-
P/NAPS	0.59	0.33	0.25	0.37	0.30	0.71	-3.63%
YoY %	78.79%	32.00%	-32.43%	23.33%	-57.75%	-	-
Horiz. %	83.10%	46.48%	35.21%	52.11%	42.25%	100.00%	-

	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	19/05/05	21/05/04	30/05/03	24/05/02	24/05/01	-	-
Price	0.28	0.32	0.29	0.45	0.38	0.00	-
P/RPS	2.60	2.16	2.29	3.05	3.27	0.00	-
YoY %	20.37%	-5.68%	-24.92%	-6.73%	0.00%	-	-
Horiz. %	79.51%	66.06%	70.03%	93.27%	100.00%	-	-
P/EPS	-0.40	-5.78	112.59	31.64	25.99	0.00	-
YoY %	93.08%	-105.13%	255.85%	21.74%	0.00%	-	-
Horiz. %	-1.54%	-22.24%	433.21%	121.74%	100.00%	-	-
EY	-248.77	-17.31	0.89	3.16	3.85	0.00	-
YoY %	-1,337.15%	-2,044.94%	-71.84%	-17.92%	0.00%	-	-
Horiz. %	-6,461.56%	-449.61%	23.12%	82.08%	100.00%	-	-
DY	3.43	2.55	2.97	5.56	6.58	0.00	-
YoY %	34.51%	-14.14%	-46.58%	-15.50%	0.00%	-	-
Horiz. %	52.13%	38.75%	45.14%	84.50%	100.00%	-	-
P/NAPS	0.72	0.28	0.25	0.40	0.34	0.00	-
YoY %	157.14%	12.00%	-37.50%	17.65%	0.00%	-	-
Horiz. %	211.76%	82.35%	73.53%	117.65%	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