[MUIPROP] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -32.46%
YoY- 832.07%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 57,474 41,303 38,610 48,160 38,229 37,466 25,959 9.80%
PBT 27,331 10,065 6,217 9,532 6,610 6,525 4,685 23.05%
Tax -4,643 -3,284 -3,025 -1,832 -2,840 -3,073 -2,069 9.97%
NP 22,688 6,781 3,192 7,700 3,770 3,452 2,616 28.92%
-
NP to SH 17,085 2,927 717 4,679 502 441 193 69.44%
-
Tax Rate 16.99% 32.63% 48.66% 19.22% 42.97% 47.10% 44.16% -
Total Cost 34,786 34,522 35,418 40,460 34,459 34,014 23,343 4.80%
-
Net Worth 271,693 252,059 258,727 319,745 244,474 266,475 217,344 2.66%
Dividend
30/06/19 30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 7,916 - -
Div Payout % - - - - - 1,795.16% - -
Equity
30/06/19 30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 271,693 252,059 258,727 319,745 244,474 266,475 217,344 2.66%
NOSH 764,059 764,059 764,059 743,593 742,857 791,666 640,000 2.10%
Ratio Analysis
30/06/19 30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 39.48% 16.42% 8.27% 15.99% 9.86% 9.21% 10.08% -
ROE 6.29% 1.16% 0.28% 1.46% 0.21% 0.17% 0.09% -
Per Share
30/06/19 30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.76 5.57 5.21 6.48 5.15 4.73 4.06 7.91%
EPS 2.31 0.40 0.10 0.63 0.07 0.06 0.03 66.68%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.3667 0.3402 0.3492 0.43 0.3291 0.3366 0.3396 0.90%
Adjusted Per Share Value based on latest NOSH - 728,333
30/06/19 30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.52 5.41 5.05 6.30 5.00 4.90 3.40 9.78%
EPS 2.24 0.38 0.09 0.61 0.07 0.06 0.03 66.08%
DPS 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
NAPS 0.3556 0.3299 0.3386 0.4185 0.32 0.3488 0.2845 2.65%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/06/19 29/06/18 30/06/17 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.205 0.26 0.29 0.175 0.14 0.13 0.15 -
P/RPS 2.64 4.66 5.57 2.70 2.72 2.75 3.70 -3.89%
P/EPS 8.89 65.81 299.67 27.81 207.17 233.37 497.41 -37.71%
EY 11.25 1.52 0.33 3.60 0.48 0.43 0.20 60.64%
DY 0.00 0.00 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 0.56 0.76 0.83 0.41 0.43 0.39 0.44 2.87%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/19 28/08/18 29/08/17 25/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.175 0.255 0.285 0.19 0.135 0.17 0.15 -
P/RPS 2.26 4.57 5.47 2.93 2.62 3.59 3.70 -5.63%
P/EPS 7.59 64.55 294.51 30.20 199.77 305.18 497.41 -38.85%
EY 13.18 1.55 0.34 3.31 0.50 0.33 0.20 63.66%
DY 0.00 0.00 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.48 0.75 0.82 0.44 0.41 0.51 0.44 1.02%

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