[MUIPROP] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1398.3%
YoY- 13.83%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,173 39,790 35,944 38,229 36,046 33,856 28,684 18.84%
PBT 11,989 21,104 4,840 6,610 5,314 5,034 3,436 129.87%
Tax -2,293 -2,620 -2,364 -2,840 -2,510 -2,290 -1,736 20.36%
NP 9,696 18,484 2,476 3,770 2,804 2,744 1,700 218.88%
-
NP to SH 6,928 15,424 -292 502 -38 -106 -300 -
-
Tax Rate 19.13% 12.41% 48.84% 42.97% 47.23% 45.49% 50.52% -
Total Cost 27,477 21,306 33,468 34,459 33,242 31,112 26,984 1.21%
-
Net Worth 251,911 244,427 240,871 244,474 245,094 251,762 247,317 1.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 251,911 244,427 240,871 244,474 245,094 251,762 247,317 1.23%
NOSH 764,059 764,059 764,059 742,857 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.08% 46.45% 6.89% 9.86% 7.78% 8.10% 5.93% -
ROE 2.75% 6.31% -0.12% 0.21% -0.02% -0.04% -0.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.02 5.37 4.85 5.15 4.87 4.57 3.87 18.92%
EPS 0.93 2.08 -0.04 0.07 0.00 -0.02 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.3299 0.3251 0.3291 0.3308 0.3398 0.3338 1.23%
Adjusted Per Share Value based on latest NOSH - 784,285
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.87 5.21 4.70 5.00 4.72 4.43 3.75 19.01%
EPS 0.91 2.02 -0.04 0.07 -0.01 -0.01 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3297 0.3199 0.3153 0.32 0.3208 0.3295 0.3237 1.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.16 0.15 0.14 0.14 0.16 0.15 0.17 -
P/RPS 3.19 2.79 2.89 2.72 3.29 3.28 4.39 -19.15%
P/EPS 17.11 7.21 -355.23 207.17 -3,065.91 -1,048.46 -419.85 -
EY 5.84 13.88 -0.28 0.48 -0.03 -0.10 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.43 0.43 0.48 0.44 0.51 -5.29%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 31/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.175 0.14 0.17 0.135 0.14 0.14 0.14 -
P/RPS 3.49 2.61 3.50 2.62 2.88 3.06 3.62 -2.40%
P/EPS 18.72 6.73 -431.35 199.77 -2,682.67 -978.57 -345.76 -
EY 5.34 14.87 -0.23 0.50 -0.04 -0.10 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.52 0.41 0.42 0.41 0.42 13.80%

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