[MUIPROP] QoQ TTM 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- -66.71%
YoY- -81.79%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM 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 92,677 89,015 79,099 76,500 75,627 64,246 23.04%
PBT 30,993 24,151 18,417 16,821 21,285 28,031 25,184 14.88%
Tax -5,873 -6,597 -7,720 -7,348 -6,637 -6,253 -3,265 48.06%
NP 25,120 17,554 10,697 9,473 14,648 21,778 21,919 9.54%
-
NP to SH 14,807 6,987 2,840 2,554 7,671 14,343 15,047 -1.06%
-
Tax Rate 18.95% 27.32% 41.92% 43.68% 31.18% 22.31% 12.96% -
Total Cost 62,496 75,123 78,318 69,626 61,852 53,849 42,327 29.75%
-
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 3,334 3,334 3,334 - - -
Div Payout % - 47.72% 117.40% 130.54% 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% 18.94% 12.02% 11.98% 19.15% 28.80% 34.12% -
ROE 4.89% 2.38% 0.98% 0.89% 2.64% 4.92% 5.19% -
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 12.51 12.01 10.69 10.33 10.21 8.67 23.09%
EPS 2.00 0.94 0.38 0.35 1.04 1.94 2.03 -0.99%
DPS 0.00 0.45 0.45 0.45 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 12.13 11.65 10.35 10.01 9.90 8.41 23.05%
EPS 1.94 0.91 0.37 0.33 1.00 1.88 1.97 -1.02%
DPS 0.00 0.44 0.44 0.44 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 1.36 1.41 1.78 1.94 2.11 2.59 -35.30%
P/EPS 8.01 18.03 44.35 55.07 19.32 11.11 11.08 -19.49%
EY 12.49 5.55 2.25 1.82 5.18 9.00 9.03 24.21%
DY 0.00 2.65 2.65 2.37 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 1.36 1.46 1.68 1.84 2.20 2.31 -28.44%
P/EPS 8.26 18.03 45.65 52.17 18.35 11.62 9.85 -11.10%
EY 12.11 5.55 2.19 1.92 5.45 8.60 10.15 12.52%
DY 0.00 2.65 2.57 2.50 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