[MUIPROP] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -33.08%
YoY- 128.5%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 27,035 16,928 7,171 37,466 26,453 18,703 9,138 105.68%
PBT 3,986 2,517 859 6,525 5,263 4,484 2,264 45.65%
Tax -1,883 -1,145 -434 -3,073 -2,407 -1,686 -824 73.23%
NP 2,103 1,372 425 3,452 2,856 2,798 1,440 28.63%
-
NP to SH -29 -53 -75 441 659 986 524 -
-
Tax Rate 47.24% 45.49% 50.52% 47.10% 45.73% 37.60% 36.40% -
Total Cost 24,932 15,556 6,746 34,014 23,597 15,905 7,698 118.43%
-
Net Worth 245,094 251,762 247,317 266,475 245,880 258,256 255,562 -2.74%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 7,916 - - - -
Div Payout % - - - 1,795.16% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 245,094 251,762 247,317 266,475 245,880 258,256 255,562 -2.74%
NOSH 764,059 764,059 764,059 791,666 732,222 758,461 748,571 1.37%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.78% 8.10% 5.93% 9.21% 10.80% 14.96% 15.76% -
ROE -0.01% -0.02% -0.03% 0.17% 0.27% 0.38% 0.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.65 2.28 0.97 4.73 3.61 2.47 1.22 107.21%
EPS 0.00 -0.01 -0.01 0.06 0.09 0.13 0.07 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.3308 0.3398 0.3338 0.3366 0.3358 0.3405 0.3414 -2.07%
Adjusted Per Share Value based on latest NOSH - 920,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.54 2.22 0.94 4.90 3.46 2.45 1.20 105.28%
EPS 0.00 -0.01 -0.01 0.06 0.09 0.13 0.07 -
DPS 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
NAPS 0.3208 0.3295 0.3237 0.3488 0.3218 0.338 0.3345 -2.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.16 0.15 0.17 0.13 0.12 0.14 0.16 -
P/RPS 4.38 6.57 17.56 2.75 3.32 5.68 13.11 -51.75%
P/EPS -4,087.81 -2,096.93 -1,679.41 233.37 133.33 107.69 228.57 -
EY -0.02 -0.05 -0.06 0.43 0.75 0.93 0.44 -
DY 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.51 0.39 0.36 0.41 0.47 1.40%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 28/02/12 21/11/11 15/08/11 25/05/11 -
Price 0.14 0.14 0.14 0.17 0.14 0.12 0.14 -
P/RPS 3.84 6.13 14.46 3.59 3.88 4.87 11.47 -51.68%
P/EPS -3,576.83 -1,957.13 -1,383.04 305.18 155.56 92.31 200.00 -
EY -0.03 -0.05 -0.07 0.33 0.64 1.08 0.50 -
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.42 0.51 0.42 0.35 0.41 1.61%

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