[MUIPROP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.43%
YoY- 228.39%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 19,528 13,552 6,824 17,541 16,891 13,215 7,659 86.52%
PBT 1,153 1,315 947 8,851 8,413 9,281 7,999 -72.47%
Tax -1,428 -948 -400 -688 -514 -358 67 -
NP -275 367 547 8,163 7,899 8,923 8,066 -
-
NP to SH -1,999 -810 7 6,783 6,622 7,828 7,545 -
-
Tax Rate 123.85% 72.09% 42.24% 7.77% 6.11% 3.86% -0.84% -
Total Cost 19,803 13,185 6,277 9,378 8,992 4,292 -407 -
-
Net Worth 290,077 294,250 297,419 295,281 297,097 290,817 285,156 1.14%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 7,372 - - - -
Div Payout % - - - 108.70% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 290,077 294,250 297,419 295,281 297,097 290,817 285,156 1.14%
NOSH 740,370 736,363 737,282 737,282 744,044 738,490 739,705 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.41% 2.71% 8.02% 46.54% 46.76% 67.52% 105.31% -
ROE -0.69% -0.28% 0.00% 2.30% 2.23% 2.69% 2.65% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.64 1.84 0.93 2.38 2.27 1.79 1.04 85.98%
EPS -0.27 -0.11 0.00 0.92 0.89 1.06 1.02 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.3918 0.3996 0.4034 0.4005 0.3993 0.3938 0.3855 1.08%
Adjusted Per Share Value based on latest NOSH - 805,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.56 1.77 0.89 2.30 2.21 1.73 1.00 87.03%
EPS -0.26 -0.11 0.00 0.89 0.87 1.02 0.99 -
DPS 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
NAPS 0.3797 0.3851 0.3893 0.3865 0.3888 0.3806 0.3732 1.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.14 0.14 0.14 0.15 0.17 0.17 0.09 -
P/RPS 5.31 7.61 15.13 6.30 7.49 9.50 8.69 -27.97%
P/EPS -51.85 -127.27 14,745.65 16.30 19.10 16.04 8.82 -
EY -1.93 -0.79 0.01 6.13 5.24 6.24 11.33 -
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.35 0.37 0.43 0.43 0.23 34.77%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 17/08/10 26/05/10 24/02/10 24/11/09 21/08/09 29/05/09 -
Price 0.16 0.14 0.13 0.14 0.15 0.16 0.16 -
P/RPS 6.07 7.61 14.05 5.88 6.61 8.94 15.45 -46.32%
P/EPS -59.26 -127.27 13,692.39 15.22 16.85 15.09 15.69 -
EY -1.69 -0.79 0.01 6.57 5.93 6.62 6.38 -
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.32 0.35 0.38 0.41 0.42 -1.59%

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