[MUIPROP] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 7.29%
YoY- -2.55%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 79,099 76,500 75,627 64,246 72,071 76,685 72,236 6.23%
PBT 16,821 21,285 28,031 25,184 25,787 25,821 26,403 -25.93%
Tax -7,348 -6,637 -6,253 -3,265 -4,068 -4,947 -4,715 34.38%
NP 9,473 14,648 21,778 21,919 21,719 20,874 21,688 -42.40%
-
NP to SH 2,554 7,671 14,343 15,047 14,024 12,725 14,316 -68.27%
-
Tax Rate 43.68% 31.18% 22.31% 12.96% 15.78% 19.16% 17.86% -
Total Cost 69,626 61,852 53,849 42,327 50,352 55,811 50,548 23.77%
-
Net Worth 288,231 290,809 291,698 289,771 288,660 282,807 276,435 2.82%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,334 3,334 - - - - - -
Div Payout % 130.54% 43.46% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 288,231 290,809 291,698 289,771 288,660 282,807 276,435 2.82%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.98% 19.15% 28.80% 34.12% 30.14% 27.22% 30.02% -
ROE 0.89% 2.64% 4.92% 5.19% 4.86% 4.50% 5.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.69 10.33 10.21 8.67 9.73 10.35 9.75 6.32%
EPS 0.35 1.04 1.94 2.03 1.89 1.72 1.93 -67.92%
DPS 0.45 0.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3925 0.3937 0.3911 0.3896 0.3817 0.3731 2.88%
Adjusted Per Share Value based on latest NOSH - 764,059
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.35 10.01 9.90 8.41 9.43 10.04 9.45 6.24%
EPS 0.33 1.00 1.88 1.97 1.84 1.67 1.87 -68.50%
DPS 0.44 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3772 0.3806 0.3818 0.3793 0.3778 0.3701 0.3618 2.81%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.19 0.20 0.215 0.225 0.225 0.175 0.20 -
P/RPS 1.78 1.94 2.11 2.59 2.31 1.69 2.05 -8.97%
P/EPS 55.07 19.32 11.11 11.08 11.89 10.19 10.35 204.46%
EY 1.82 5.18 9.00 9.03 8.41 9.81 9.66 -67.10%
DY 2.37 2.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.55 0.58 0.58 0.46 0.54 -6.26%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 20/09/21 27/05/21 24/02/21 24/11/20 26/08/20 11/06/20 -
Price 0.18 0.19 0.225 0.20 0.22 0.34 0.19 -
P/RPS 1.68 1.84 2.20 2.31 2.26 3.29 1.95 -9.44%
P/EPS 52.17 18.35 11.62 9.85 11.62 19.80 9.83 203.95%
EY 1.92 5.45 8.60 10.15 8.60 5.05 10.17 -67.05%
DY 2.50 2.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.57 0.51 0.56 0.89 0.51 -6.64%

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