[MUIPROP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 152.19%
YoY- 66.59%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,541 23,866 26,489 27,587 30,359 32,796 31,286 -31.93%
PBT 8,851 6,269 6,777 5,398 -1,745 5,184 5,966 29.98%
Tax -688 -628 -863 -949 -1,726 -1,932 -2,177 -53.50%
NP 8,163 5,641 5,914 4,449 -3,471 3,252 3,789 66.57%
-
NP to SH 6,783 4,093 4,158 2,757 -5,283 1,331 1,700 150.93%
-
Tax Rate 7.77% 10.02% 12.73% 17.58% - 37.27% 36.49% -
Total Cost 9,378 18,225 20,575 23,138 33,830 29,544 27,497 -51.08%
-
Net Worth 322,402 300,972 278,613 285,156 276,702 302,669 293,884 6.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,050 - - - - 4,456 4,456 48.17%
Div Payout % 118.68% - - - - 334.81% 262.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 322,402 300,972 278,613 285,156 276,702 302,669 293,884 6.35%
NOSH 805,000 753,750 707,500 739,705 743,823 760,666 745,333 5.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 46.54% 23.64% 22.33% 16.13% -11.43% 9.92% 12.11% -
ROE 2.10% 1.36% 1.49% 0.97% -1.91% 0.44% 0.58% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.18 3.17 3.74 3.73 4.08 4.31 4.20 -35.33%
EPS 0.84 0.54 0.59 0.37 -0.71 0.17 0.23 136.59%
DPS 1.00 0.00 0.00 0.00 0.00 0.59 0.60 40.44%
NAPS 0.4005 0.3993 0.3938 0.3855 0.372 0.3979 0.3943 1.04%
Adjusted Per Share Value based on latest NOSH - 739,705
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.30 3.12 3.47 3.61 3.97 4.29 4.09 -31.79%
EPS 0.89 0.54 0.54 0.36 -0.69 0.17 0.22 153.24%
DPS 1.05 0.00 0.00 0.00 0.00 0.58 0.58 48.37%
NAPS 0.422 0.3939 0.3646 0.3732 0.3621 0.3961 0.3846 6.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.15 0.17 0.17 0.09 0.12 0.15 0.17 -
P/RPS 6.88 5.37 4.54 2.41 2.94 3.48 4.05 42.23%
P/EPS 17.80 31.31 28.93 24.15 -16.90 85.73 74.53 -61.40%
EY 5.62 3.19 3.46 4.14 -5.92 1.17 1.34 159.39%
DY 6.67 0.00 0.00 0.00 0.00 3.91 3.52 52.95%
P/NAPS 0.37 0.43 0.43 0.23 0.32 0.38 0.43 -9.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 21/08/09 29/05/09 26/02/09 24/11/08 27/08/08 -
Price 0.14 0.15 0.16 0.16 0.09 0.10 0.16 -
P/RPS 6.42 4.74 4.27 4.29 2.21 2.32 3.81 41.46%
P/EPS 16.62 27.62 27.22 42.93 -12.67 57.15 70.15 -61.61%
EY 6.02 3.62 3.67 2.33 -7.89 1.75 1.43 160.03%
DY 7.14 0.00 0.00 0.00 0.00 5.86 3.74 53.71%
P/NAPS 0.35 0.38 0.41 0.42 0.24 0.25 0.41 -9.98%

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