[MUIPROP] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 35.0%
YoY- 58.5%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 25,569 53,854 46,029 33,514 45,953 27,713 12,630 12.46%
PBT -1,795 6,657 8,945 11,813 12,450 11,097 1,994 -
Tax -974 -3,745 -3,033 -1,950 -3,632 -2,428 -706 5.50%
NP -2,769 2,912 5,912 9,863 8,818 8,669 1,288 -
-
NP to SH -3,845 -1,499 1,460 6,291 3,969 5,613 336 -
-
Tax Rate - 56.26% 33.91% 16.51% 29.17% 21.88% 35.41% -
Total Cost 28,338 50,942 40,117 23,651 37,135 19,044 11,342 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 - 3,704 - - - - - -
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 -1.10% -0.49% 0.50% 2.17% 1.44% 2.15% 0.13% -
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 3.45 7.27 6.21 4.52 6.20 3.74 1.70 12.51%
EPS -0.52 -0.20 0.20 0.85 0.54 0.76 0.05 -
DPS 0.00 0.50 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 3.35 7.05 6.02 4.39 6.01 3.63 1.65 12.52%
EPS -0.50 -0.20 0.19 0.82 0.52 0.73 0.04 -
DPS 0.00 0.48 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 5.51 2.55 2.74 4.97 2.98 6.02 15.84 -16.13%
P/EPS -36.61 -91.44 86.27 26.50 34.53 29.70 595.38 -
EY -2.73 -1.09 1.16 3.77 2.90 3.37 0.17 -
DY 0.00 2.70 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 5.80 2.55 2.82 4.42 3.71 5.21 14.96 -14.60%
P/EPS -38.54 -91.44 88.81 23.55 42.94 25.74 562.30 -
EY -2.59 -1.09 1.13 4.25 2.33 3.89 0.18 -
DY 0.00 2.70 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