[MUIPROP] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 49,116 26,580 28,756 0 48,636 35,944 28,684 8.62%
PBT 21,052 3,340 4,208 0 13,320 4,840 3,436 32.14%
Tax -1,000 -1,416 -3,032 0 -3,680 -2,364 -1,736 -8.13%
NP 20,052 1,924 1,176 0 9,640 2,476 1,700 46.14%
-
NP to SH 13,688 160 -500 0 5,792 -292 -300 -
-
Tax Rate 4.75% 42.40% 72.05% - 27.63% 48.84% 50.52% -
Total Cost 29,064 24,656 27,580 0 38,996 33,468 26,984 1.14%
-
Net Worth 262,432 260,505 326,002 318,593 244,501 240,871 247,317 0.91%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 262,432 260,505 326,002 318,593 244,501 240,871 247,317 0.91%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 40.83% 7.24% 4.09% 0.00% 19.82% 6.89% 5.93% -
ROE 5.22% 0.06% -0.15% 0.00% 2.37% -0.12% -0.12% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.63 3.59 3.88 0.00 6.56 4.85 3.87 8.62%
EPS 1.84 0.04 -0.08 0.00 0.80 -0.04 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3542 0.3516 0.44 0.43 0.33 0.3251 0.3338 0.91%
Adjusted Per Share Value based on latest NOSH - 764,059
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.43 3.48 3.76 0.00 6.37 4.70 3.75 8.64%
EPS 1.79 0.02 -0.07 0.00 0.76 -0.04 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3435 0.3409 0.4267 0.417 0.32 0.3153 0.3237 0.91%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 -
Price 0.275 0.30 0.245 0.325 0.175 0.14 0.17 -
P/RPS 4.15 8.36 6.31 0.00 2.67 2.89 4.39 -0.86%
P/EPS 14.89 1,389.22 -363.05 0.00 22.39 -355.23 -419.85 -
EY 6.72 0.07 -0.28 0.00 4.47 -0.28 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.56 0.76 0.53 0.43 0.51 6.75%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/11/18 29/11/17 29/11/16 24/11/15 28/05/14 31/05/13 29/05/12 -
Price 0.23 0.285 0.24 0.37 0.215 0.17 0.14 -
P/RPS 3.47 7.94 6.18 0.00 3.28 3.50 3.62 -0.64%
P/EPS 12.45 1,319.75 -355.64 0.00 27.50 -431.35 -345.76 -
EY 8.03 0.08 -0.28 0.00 3.64 -0.23 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 0.55 0.86 0.65 0.52 0.42 6.94%

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