[MUIPROP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -117.01%
YoY- -114.31%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 38,229 27,035 16,928 7,171 37,466 26,453 18,703 60.71%
PBT 6,610 3,986 2,517 859 6,525 5,263 4,484 29.37%
Tax -2,840 -1,883 -1,145 -434 -3,073 -2,407 -1,686 41.34%
NP 3,770 2,103 1,372 425 3,452 2,856 2,798 21.88%
-
NP to SH 502 -29 -53 -75 441 659 986 -36.10%
-
Tax Rate 42.97% 47.24% 45.49% 50.52% 47.10% 45.73% 37.60% -
Total Cost 34,459 24,932 15,556 6,746 34,014 23,597 15,905 67.04%
-
Net Worth 244,474 245,094 251,762 247,317 266,475 245,880 258,256 -3.57%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 7,916 - - -
Div Payout % - - - - 1,795.16% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 244,474 245,094 251,762 247,317 266,475 245,880 258,256 -3.57%
NOSH 742,857 764,059 764,059 764,059 791,666 732,222 758,461 -1.37%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.86% 7.78% 8.10% 5.93% 9.21% 10.80% 14.96% -
ROE 0.21% -0.01% -0.02% -0.03% 0.17% 0.27% 0.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.15 3.65 2.28 0.97 4.73 3.61 2.47 62.84%
EPS 0.07 0.00 -0.01 -0.01 0.06 0.09 0.13 -33.68%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.3291 0.3308 0.3398 0.3338 0.3366 0.3358 0.3405 -2.23%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.00 3.54 2.22 0.94 4.90 3.46 2.45 60.54%
EPS 0.07 0.00 -0.01 -0.01 0.06 0.09 0.13 -33.68%
DPS 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 0.32 0.3208 0.3295 0.3237 0.3488 0.3218 0.338 -3.56%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.16 0.15 0.17 0.13 0.12 0.14 -
P/RPS 2.72 4.38 6.57 17.56 2.75 3.32 5.68 -38.65%
P/EPS 207.17 -4,087.81 -2,096.93 -1,679.41 233.37 133.33 107.69 54.37%
EY 0.48 -0.02 -0.05 -0.06 0.43 0.75 0.93 -35.52%
DY 0.00 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 0.43 0.48 0.44 0.51 0.39 0.36 0.41 3.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 21/11/11 15/08/11 -
Price 0.135 0.14 0.14 0.14 0.17 0.14 0.12 -
P/RPS 2.62 3.84 6.13 14.46 3.59 3.88 4.87 -33.72%
P/EPS 199.77 -3,576.83 -1,957.13 -1,383.04 305.18 155.56 92.31 66.91%
EY 0.50 -0.03 -0.05 -0.07 0.33 0.64 1.08 -40.01%
DY 0.00 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.41 0.42 0.41 0.42 0.51 0.42 0.35 11.07%

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