[MUIPROP] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.4%
YoY- 417.72%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 48,160 39,074 41,196 40,044 38,229 38,048 35,691 22.04%
PBT 9,532 11,614 14,643 6,959 6,608 5,248 4,558 63.31%
Tax -1,832 -2,677 -3,005 -2,997 -2,840 -2,549 -2,532 -19.35%
NP 7,700 8,937 11,638 3,962 3,768 2,699 2,026 142.94%
-
NP to SH 4,679 5,725 8,265 502 500 -247 -598 -
-
Tax Rate 19.22% 23.05% 20.52% 43.07% 42.98% 48.57% 55.55% -
Total Cost 40,460 30,137 29,558 36,082 34,461 35,349 33,665 13.00%
-
Net Worth 313,183 251,911 244,427 240,871 258,108 0 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 9,200 9,200 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 313,183 251,911 244,427 240,871 258,108 0 0 -
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.99% 22.87% 28.25% 9.89% 9.86% 7.09% 5.68% -
ROE 1.49% 2.27% 3.38% 0.21% 0.19% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.61 5.27 5.56 5.40 4.87 5.14 4.82 23.36%
EPS 0.64 0.77 1.12 0.07 0.06 -0.03 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 1.24 1.24 -
NAPS 0.43 0.34 0.3299 0.3251 0.3291 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.30 5.11 5.39 5.24 5.00 4.98 4.67 22.02%
EPS 0.61 0.75 1.08 0.07 0.07 -0.03 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 1.20 1.20 -
NAPS 0.4099 0.3297 0.3199 0.3153 0.3378 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.175 0.16 0.15 0.14 0.14 0.16 0.15 -
P/RPS 2.65 3.03 2.70 2.59 2.87 3.12 3.11 -10.09%
P/EPS 27.24 20.71 13.45 206.63 219.60 -479.94 -185.85 -
EY 3.67 4.83 7.44 0.48 0.46 -0.21 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 7.76 8.28 -
P/NAPS 0.41 0.47 0.45 0.43 0.43 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 28/08/13 31/05/13 27/02/13 28/11/12 28/08/12 -
Price 0.19 0.175 0.14 0.17 0.135 0.14 0.14 -
P/RPS 2.87 3.32 2.52 3.15 2.77 2.73 2.91 -0.91%
P/EPS 29.58 22.65 12.55 250.91 211.76 -419.95 -173.46 -
EY 3.38 4.42 7.97 0.40 0.47 -0.24 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 8.87 8.87 -
P/NAPS 0.44 0.51 0.42 0.52 0.41 0.00 0.00 -

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