[MUIPROP] YoY Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -162.28%
YoY- -156.5%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 51,138 107,708 92,058 67,028 91,906 55,426 25,260 12.46%
PBT -3,590 13,314 17,890 23,626 24,900 22,194 3,988 -
Tax -1,948 -7,490 -6,066 -3,900 -7,264 -4,856 -1,412 5.50%
NP -5,538 5,824 11,824 19,726 17,636 17,338 2,576 -
-
NP to SH -7,690 -2,998 2,920 12,582 7,938 11,226 672 -
-
Tax Rate - 56.26% 33.91% 16.51% 29.17% 21.88% 35.41% -
Total Cost 56,676 101,884 80,234 47,302 74,270 38,088 22,684 16.47%
-
Net Worth 348,230 303,182 291,105 289,771 276,213 260,727 254,578 5.35%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 7,409 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 348,230 303,182 291,105 289,771 276,213 260,727 254,578 5.35%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -10.83% 5.41% 12.84% 29.43% 19.19% 31.28% 10.20% -
ROE -2.21% -0.99% 1.00% 4.34% 2.87% 4.31% 0.26% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.90 14.54 12.42 9.05 12.40 7.48 3.41 12.45%
EPS -1.04 -0.40 0.40 1.70 1.08 1.52 0.10 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4092 0.3929 0.3911 0.3728 0.3519 0.3436 5.35%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.69 14.10 12.05 8.77 12.03 7.25 3.31 12.43%
EPS -1.01 -0.39 0.38 1.65 1.04 1.47 0.09 -
DPS 0.00 0.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4558 0.3968 0.381 0.3793 0.3615 0.3412 0.3332 5.35%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.19 0.185 0.17 0.225 0.185 0.225 0.27 -
P/RPS 2.75 1.27 1.37 2.49 1.49 3.01 7.92 -16.15%
P/EPS -18.31 -45.72 43.14 13.25 17.27 14.85 297.69 -
EY -5.46 -2.19 2.32 7.55 5.79 6.73 0.34 -
DY 0.00 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.43 0.58 0.50 0.64 0.79 -10.71%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 22/02/22 24/02/21 26/02/20 12/02/19 28/02/18 -
Price 0.20 0.185 0.175 0.20 0.23 0.195 0.255 -
P/RPS 2.90 1.27 1.41 2.21 1.85 2.61 7.48 -14.60%
P/EPS -19.27 -45.72 44.40 11.78 21.47 12.87 281.15 -
EY -5.19 -2.19 2.25 8.49 4.66 7.77 0.36 -
DY 0.00 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.45 0.51 0.62 0.55 0.74 -8.64%

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