[MUIPROP] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -0.37%
YoY- 162.02%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 76,685 72,236 75,714 65,504 57,474 57,948 56,386 22.77%
PBT 25,821 26,403 28,684 29,221 27,278 17,586 19,115 22.22%
Tax -4,947 -4,715 -5,847 -5,893 -4,643 -4,430 -5,006 -0.78%
NP 20,874 21,688 22,837 23,328 22,635 13,156 14,109 29.87%
-
NP to SH 12,725 14,316 15,441 16,531 16,592 7,021 7,711 39.68%
-
Tax Rate 19.16% 17.86% 20.38% 20.17% 17.02% 25.19% 26.19% -
Total Cost 55,811 50,548 52,877 42,176 34,839 44,792 42,277 20.36%
-
Net Worth 282,807 276,435 276,213 273,990 271,693 261,394 260,727 5.57%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 282,807 276,435 276,213 273,990 271,693 261,394 260,727 5.57%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 27.22% 30.02% 30.16% 35.61% 39.38% 22.70% 25.02% -
ROE 4.50% 5.18% 5.59% 6.03% 6.11% 2.69% 2.96% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.35 9.75 10.22 8.84 7.76 7.82 7.61 22.77%
EPS 1.72 1.93 2.08 2.23 2.24 0.95 1.04 39.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 0.3731 0.3728 0.3698 0.3667 0.3528 0.3519 5.57%
Adjusted Per Share Value based on latest NOSH - 764,059
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.04 9.45 9.91 8.57 7.52 7.58 7.38 22.80%
EPS 1.67 1.87 2.02 2.16 2.17 0.92 1.01 39.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3701 0.3618 0.3615 0.3586 0.3556 0.3421 0.3412 5.57%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.175 0.20 0.185 0.17 0.205 0.17 0.225 -
P/RPS 1.69 2.05 1.81 1.92 2.64 2.17 2.96 -31.20%
P/EPS 10.19 10.35 8.88 7.62 9.15 17.94 21.62 -39.46%
EY 9.81 9.66 11.27 13.12 10.92 5.57 4.63 65.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.50 0.46 0.56 0.48 0.64 -19.77%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 11/06/20 26/02/20 21/11/19 29/08/19 30/05/19 12/02/19 -
Price 0.34 0.19 0.23 0.18 0.175 0.185 0.195 -
P/RPS 3.29 1.95 2.25 2.04 2.26 2.37 2.56 18.22%
P/EPS 19.80 9.83 11.04 8.07 7.81 19.52 18.74 3.73%
EY 5.05 10.17 9.06 12.40 12.80 5.12 5.34 -3.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.51 0.62 0.49 0.48 0.52 0.55 37.87%

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