[MUIPROP] YoY Annualized Quarter Result on 30-Jun-2020 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 143.96%
YoY- -25.52%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 83,054 87,616 76,500 76,685 57,474 41,303 38,610 13.61%
PBT 47,285 30,993 21,285 25,821 27,331 10,065 6,217 40.21%
Tax -5,994 -5,873 -6,637 -4,947 -4,643 -3,284 -3,025 12.06%
NP 41,291 25,120 14,648 20,874 22,688 6,781 3,192 53.18%
-
NP to SH 35,553 16,640 7,671 12,725 17,085 2,927 717 91.61%
-
Tax Rate 12.68% 18.95% 31.18% 19.16% 16.99% 32.63% 48.66% -
Total Cost 41,763 62,496 61,852 55,811 34,786 34,522 35,418 2.78%
-
Net Worth 348,378 302,589 290,809 282,807 271,693 252,059 258,727 5.08%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 7,409 - 3,334 - - - - -
Div Payout % 20.84% - 43.46% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 348,378 302,589 290,809 282,807 271,693 252,059 258,727 5.08%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 49.72% 28.67% 19.15% 27.22% 39.48% 16.42% 8.27% -
ROE 10.21% 5.50% 2.64% 4.50% 6.29% 1.16% 0.28% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.21 11.83 10.33 10.35 7.76 5.57 5.21 13.61%
EPS 4.80 2.25 1.04 1.72 2.31 0.40 0.10 90.58%
DPS 1.00 0.00 0.45 0.00 0.00 0.00 0.00 -
NAPS 0.4702 0.4084 0.3925 0.3817 0.3667 0.3402 0.3492 5.08%
Adjusted Per Share Value based on latest NOSH - 764,059
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 10.87 11.47 10.01 10.04 7.52 5.41 5.05 13.62%
EPS 4.65 2.18 1.00 1.67 2.24 0.38 0.09 92.93%
DPS 0.97 0.00 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.456 0.396 0.3806 0.3701 0.3556 0.3299 0.3386 5.08%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.175 0.16 0.20 0.175 0.205 0.26 0.29 -
P/RPS 1.56 1.35 1.94 1.69 2.64 4.66 5.57 -19.10%
P/EPS 3.65 7.12 19.32 10.19 8.89 65.81 299.67 -52.01%
EY 27.42 14.04 5.18 9.81 11.25 1.52 0.33 108.82%
DY 5.71 0.00 2.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.51 0.46 0.56 0.76 0.83 -12.59%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 25/08/22 20/09/21 26/08/20 29/08/19 28/08/18 29/08/17 -
Price 0.20 0.165 0.19 0.34 0.175 0.255 0.285 -
P/RPS 1.78 1.40 1.84 3.29 2.26 4.57 5.47 -17.05%
P/EPS 4.17 7.35 18.35 19.80 7.59 64.55 294.51 -50.79%
EY 23.99 13.61 5.45 5.05 13.18 1.55 0.34 103.21%
DY 5.00 0.00 2.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.48 0.89 0.48 0.75 0.82 -10.19%

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