[MUIPROP] QoQ TTM 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- 65.72%
YoY- 228.39%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 20,178 17,878 16,706 17,541 23,866 26,489 27,587 -18.80%
PBT 1,591 885 1,799 8,851 6,269 6,777 5,398 -55.67%
Tax -1,602 -1,278 -1,155 -688 -628 -863 -949 41.72%
NP -11 -393 644 8,163 5,641 5,914 4,449 -
-
NP to SH -1,838 -1,855 -755 6,783 4,093 4,158 2,757 -
-
Tax Rate 100.69% 144.41% 64.20% 7.77% 10.02% 12.73% 17.58% -
Total Cost 20,189 18,271 16,062 9,378 18,225 20,575 23,138 -8.68%
-
Net Worth 291,156 296,793 324,737 322,402 300,972 278,613 285,156 1.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,050 8,050 8,050 8,050 - - - -
Div Payout % 0.00% 0.00% 0.00% 118.68% - - - -
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 291,156 296,793 324,737 322,402 300,972 278,613 285,156 1.39%
NOSH 743,125 742,727 805,000 805,000 753,750 707,500 739,705 0.30%
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 -0.05% -2.20% 3.85% 46.54% 23.64% 22.33% 16.13% -
ROE -0.63% -0.63% -0.23% 2.10% 1.36% 1.49% 0.97% -
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 2.72 2.41 2.08 2.18 3.17 3.74 3.73 -18.96%
EPS -0.25 -0.25 -0.09 0.84 0.54 0.59 0.37 -
DPS 1.08 1.08 1.00 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 2.64 2.34 2.19 2.30 3.12 3.47 3.61 -18.81%
EPS -0.24 -0.24 -0.10 0.89 0.54 0.54 0.36 -
DPS 1.05 1.05 1.05 1.05 0.00 0.00 0.00 -
NAPS 0.3811 0.3884 0.425 0.422 0.3939 0.3646 0.3732 1.40%
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 5.16 5.82 6.75 6.88 5.37 4.54 2.41 66.04%
P/EPS -56.60 -56.05 -149.27 17.80 31.31 28.93 24.15 -
EY -1.77 -1.78 -0.67 5.62 3.19 3.46 4.14 -
DY 7.74 7.74 7.14 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 5.89 5.82 6.26 6.42 4.74 4.27 4.29 23.50%
P/EPS -64.69 -56.05 -138.61 16.62 27.62 27.22 42.93 -
EY -1.55 -1.78 -0.72 6.02 3.62 3.67 2.33 -
DY 6.77 7.74 7.69 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