[MUIPROP] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -105.96%
YoY- -109.81%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 87,616 73,252 46,029 18,294 76,500 57,075 33,514 90.10%
PBT 30,993 18,570 8,945 2,708 21,285 15,704 11,813 90.56%
Tax -5,873 -4,740 -3,033 -1,332 -6,637 -4,780 -1,950 108.97%
NP 25,120 13,830 5,912 1,376 14,648 10,924 9,863 86.81%
-
NP to SH 16,640 6,679 1,460 -457 7,671 5,530 6,291 91.60%
-
Tax Rate 18.95% 25.53% 33.91% 49.19% 31.18% 30.44% 16.51% -
Total Cost 62,496 59,422 40,117 16,918 61,852 46,151 23,651 91.47%
-
Net Worth 302,589 293,920 291,105 288,231 290,809 291,698 289,771 2.93%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 3,334 - - -
Div Payout % - - - - 43.46% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 302,589 293,920 291,105 288,231 290,809 291,698 289,771 2.93%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.67% 18.88% 12.84% 7.52% 19.15% 19.14% 29.43% -
ROE 5.50% 2.27% 0.50% -0.16% 2.64% 1.90% 2.17% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.83 9.89 6.21 2.47 10.33 7.70 4.52 90.25%
EPS 2.25 0.90 0.20 -0.06 1.04 0.75 0.85 91.69%
DPS 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.4084 0.3967 0.3929 0.3894 0.3925 0.3937 0.3911 2.93%
Adjusted Per Share Value based on latest NOSH - 764,059
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.47 9.59 6.02 2.39 10.01 7.47 4.39 90.03%
EPS 2.18 0.87 0.19 -0.06 1.00 0.72 0.82 92.25%
DPS 0.00 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.396 0.3847 0.381 0.3772 0.3806 0.3818 0.3793 2.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.16 0.17 0.17 0.19 0.20 0.215 0.225 -
P/RPS 1.35 1.72 2.74 7.69 1.94 2.79 4.97 -58.15%
P/EPS 7.12 18.86 86.27 -307.74 19.32 28.81 26.50 -58.46%
EY 14.04 5.30 1.16 -0.32 5.18 3.47 3.77 140.84%
DY 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 0.39 0.43 0.43 0.49 0.51 0.55 0.58 -23.30%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 22/02/22 25/11/21 20/09/21 27/05/21 24/02/21 -
Price 0.165 0.17 0.175 0.18 0.19 0.225 0.20 -
P/RPS 1.40 1.72 2.82 7.28 1.84 2.92 4.42 -53.63%
P/EPS 7.35 18.86 88.81 -291.54 18.35 30.15 23.55 -54.08%
EY 13.61 5.30 1.13 -0.34 5.45 3.32 4.25 117.72%
DY 0.00 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.40 0.43 0.45 0.46 0.48 0.57 0.51 -14.99%

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