[MUIPROP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 671.27%
YoY- 1624.24%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,541 22,521 26,430 30,636 30,359 31,178 34,170 -35.81%
PBT 8,851 11,217 18,562 31,996 -1,745 532 1,518 222.91%
Tax -688 -685 -716 268 -1,726 -2,149 -2,442 -56.92%
NP 8,163 10,532 17,846 32,264 -3,471 -1,617 -924 -
-
NP to SH 6,783 8,829 15,656 30,180 -5,283 -3,672 -3,226 -
-
Tax Rate 7.77% 6.11% 3.86% -0.84% - 403.95% 160.87% -
Total Cost 9,378 11,989 8,584 -1,628 33,830 32,795 35,094 -58.41%
-
Net Worth 295,281 297,097 290,817 285,156 276,799 296,166 289,093 1.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,372 - - - - - - -
Div Payout % 108.70% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 295,281 297,097 290,817 285,156 276,799 296,166 289,093 1.41%
NOSH 737,282 744,044 738,490 739,705 744,084 744,324 733,181 0.37%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 46.54% 46.76% 67.52% 105.31% -11.43% -5.19% -2.70% -
ROE 2.30% 2.97% 5.38% 10.58% -1.91% -1.24% -1.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.38 3.03 3.58 4.14 4.08 4.19 4.66 -36.02%
EPS 0.92 1.19 2.12 4.08 -0.71 -0.49 -0.44 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4005 0.3993 0.3938 0.3855 0.372 0.3979 0.3943 1.04%
Adjusted Per Share Value based on latest NOSH - 739,705
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.30 2.95 3.46 4.01 3.97 4.08 4.47 -35.71%
EPS 0.89 1.16 2.05 3.95 -0.69 -0.48 -0.42 -
DPS 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3865 0.3888 0.3806 0.3732 0.3623 0.3876 0.3784 1.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.15 0.17 0.17 0.09 0.12 0.15 0.17 -
P/RPS 6.30 5.62 4.75 2.17 2.94 3.58 3.65 43.74%
P/EPS 16.30 14.33 8.02 2.21 -16.90 -30.41 -38.64 -
EY 6.13 6.98 12.47 45.33 -5.92 -3.29 -2.59 -
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.43 0.23 0.32 0.38 0.43 -9.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 21/08/09 29/05/09 26/02/09 24/11/08 27/08/08 -
Price 0.14 0.15 0.16 0.16 0.09 0.10 0.16 -
P/RPS 5.88 4.96 4.47 3.86 2.21 2.39 3.43 43.09%
P/EPS 15.22 12.64 7.55 3.92 -12.68 -20.27 -36.36 -
EY 6.57 7.91 13.25 25.50 -7.89 -4.93 -2.75 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.41 0.42 0.24 0.25 0.41 -9.98%

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