[MUIPROP] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -4.68%
YoY- 0.19%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 89,015 79,099 76,500 75,627 64,246 72,071 76,685 10.42%
PBT 18,417 16,821 21,285 28,031 25,184 25,787 25,821 -20.12%
Tax -7,720 -7,348 -6,637 -6,253 -3,265 -4,068 -4,947 34.43%
NP 10,697 9,473 14,648 21,778 21,919 21,719 20,874 -35.88%
-
NP to SH 2,840 2,554 7,671 14,343 15,047 14,024 12,725 -63.10%
-
Tax Rate 41.92% 43.68% 31.18% 22.31% 12.96% 15.78% 19.16% -
Total Cost 78,318 69,626 61,852 53,849 42,327 50,352 55,811 25.26%
-
Net Worth 291,105 288,231 290,809 291,698 289,771 288,660 282,807 1.94%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,334 3,334 3,334 - - - - -
Div Payout % 117.40% 130.54% 43.46% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 291,105 288,231 290,809 291,698 289,771 288,660 282,807 1.94%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.02% 11.98% 19.15% 28.80% 34.12% 30.14% 27.22% -
ROE 0.98% 0.89% 2.64% 4.92% 5.19% 4.86% 4.50% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.01 10.69 10.33 10.21 8.67 9.73 10.35 10.39%
EPS 0.38 0.35 1.04 1.94 2.03 1.89 1.72 -63.35%
DPS 0.45 0.45 0.45 0.00 0.00 0.00 0.00 -
NAPS 0.3929 0.3894 0.3925 0.3937 0.3911 0.3896 0.3817 1.94%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.65 10.35 10.01 9.90 8.41 9.43 10.04 10.39%
EPS 0.37 0.33 1.00 1.88 1.97 1.84 1.67 -63.28%
DPS 0.44 0.44 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.381 0.3772 0.3806 0.3818 0.3793 0.3778 0.3701 1.94%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.17 0.19 0.20 0.215 0.225 0.225 0.175 -
P/RPS 1.41 1.78 1.94 2.11 2.59 2.31 1.69 -11.34%
P/EPS 44.35 55.07 19.32 11.11 11.08 11.89 10.19 165.85%
EY 2.25 1.82 5.18 9.00 9.03 8.41 9.81 -62.43%
DY 2.65 2.37 2.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.51 0.55 0.58 0.58 0.46 -4.38%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 25/11/21 20/09/21 27/05/21 24/02/21 24/11/20 26/08/20 -
Price 0.175 0.18 0.19 0.225 0.20 0.22 0.34 -
P/RPS 1.46 1.68 1.84 2.20 2.31 2.26 3.29 -41.73%
P/EPS 45.65 52.17 18.35 11.62 9.85 11.62 19.80 74.25%
EY 2.19 1.92 5.45 8.60 10.15 8.60 5.05 -42.61%
DY 2.57 2.50 2.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.48 0.57 0.51 0.56 0.89 -36.45%

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