[MUIPROP] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 11.2%
YoY- -81.13%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 93,340 87,616 92,677 89,015 79,099 76,500 75,627 15.04%
PBT 32,681 30,993 24,151 18,417 16,821 21,285 28,031 10.76%
Tax -6,273 -5,873 -6,597 -7,720 -7,348 -6,637 -6,253 0.21%
NP 26,408 25,120 17,554 10,697 9,473 14,648 21,778 13.70%
-
NP to SH 16,028 14,807 6,987 2,840 2,554 7,671 14,343 7.67%
-
Tax Rate 19.19% 18.95% 27.32% 41.92% 43.68% 31.18% 22.31% -
Total Cost 66,932 62,496 75,123 78,318 69,626 61,852 53,849 15.58%
-
Net Worth 301,478 302,589 293,920 291,105 288,231 290,809 291,698 2.22%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,704 - 3,334 3,334 3,334 3,334 - -
Div Payout % 23.11% - 47.72% 117.40% 130.54% 43.46% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 301,478 302,589 293,920 291,105 288,231 290,809 291,698 2.22%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 28.29% 28.67% 18.94% 12.02% 11.98% 19.15% 28.80% -
ROE 5.32% 4.89% 2.38% 0.98% 0.89% 2.64% 4.92% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.60 11.83 12.51 12.01 10.69 10.33 10.21 15.03%
EPS 2.16 2.00 0.94 0.38 0.35 1.04 1.94 7.41%
DPS 0.50 0.00 0.45 0.45 0.45 0.45 0.00 -
NAPS 0.4069 0.4084 0.3967 0.3929 0.3894 0.3925 0.3937 2.22%
Adjusted Per Share Value based on latest NOSH - 764,059
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.22 11.47 12.13 11.65 10.35 10.01 9.90 15.05%
EPS 2.10 1.94 0.91 0.37 0.33 1.00 1.88 7.64%
DPS 0.48 0.00 0.44 0.44 0.44 0.44 0.00 -
NAPS 0.3946 0.396 0.3847 0.381 0.3772 0.3806 0.3818 2.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.16 0.16 0.17 0.17 0.19 0.20 0.215 -
P/RPS 1.27 1.35 1.36 1.41 1.78 1.94 2.11 -28.69%
P/EPS 7.40 8.01 18.03 44.35 55.07 19.32 11.11 -23.71%
EY 13.52 12.49 5.55 2.25 1.82 5.18 9.00 31.13%
DY 3.13 0.00 2.65 2.65 2.37 2.25 0.00 -
P/NAPS 0.39 0.39 0.43 0.43 0.49 0.51 0.55 -20.46%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 25/08/22 30/05/22 22/02/22 25/11/21 20/09/21 27/05/21 -
Price 0.195 0.165 0.17 0.175 0.18 0.19 0.225 -
P/RPS 1.55 1.40 1.36 1.46 1.68 1.84 2.20 -20.80%
P/EPS 9.01 8.26 18.03 45.65 52.17 18.35 11.62 -15.58%
EY 11.09 12.11 5.55 2.19 1.92 5.45 8.60 18.45%
DY 2.56 0.00 2.65 2.57 2.50 2.37 0.00 -
P/NAPS 0.48 0.40 0.43 0.45 0.46 0.48 0.57 -10.81%

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