[MUIPROP] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -145.7%
YoY- -144.61%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 41,196 35,691 31,110 17,878 26,489 31,286 22,485 10.60%
PBT 14,643 4,558 7,854 885 6,777 5,966 3,909 24.59%
Tax -3,005 -2,532 -2,807 -1,278 -863 -2,177 -950 21.13%
NP 11,638 2,026 5,047 -393 5,914 3,789 2,959 25.61%
-
NP to SH 8,265 -598 1,989 -1,855 4,158 1,700 1,853 28.27%
-
Tax Rate 20.52% 55.55% 35.74% 144.41% 12.73% 36.49% 24.30% -
Total Cost 29,558 33,665 26,063 18,271 20,575 27,497 19,526 7.14%
-
Net Worth 244,427 0 262,185 296,793 278,613 293,884 295,111 -3.08%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 9,200 - 8,050 - 4,456 - -
Div Payout % - 0.00% - 0.00% - 262.14% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 244,427 0 262,185 296,793 278,613 293,884 295,111 -3.08%
NOSH 764,059 764,059 770,000 742,727 707,500 745,333 726,875 0.83%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 28.25% 5.68% 16.22% -2.20% 22.33% 12.11% 13.16% -
ROE 3.38% 0.00% 0.76% -0.63% 1.49% 0.58% 0.63% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.56 4.82 4.04 2.41 3.74 4.20 3.09 10.27%
EPS 1.12 -0.08 0.26 -0.25 0.59 0.23 0.25 28.36%
DPS 0.00 1.24 0.00 1.08 0.00 0.60 0.00 -
NAPS 0.3299 0.00 0.3405 0.3996 0.3938 0.3943 0.406 -3.39%
Adjusted Per Share Value based on latest NOSH - 742,727
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.39 4.67 4.07 2.34 3.47 4.09 2.94 10.61%
EPS 1.08 -0.08 0.26 -0.24 0.54 0.22 0.24 28.46%
DPS 0.00 1.20 0.00 1.05 0.00 0.58 0.00 -
NAPS 0.3199 0.00 0.3431 0.3884 0.3646 0.3846 0.3862 -3.08%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.15 0.15 0.14 0.14 0.17 0.17 0.27 -
P/RPS 2.70 3.11 3.47 5.82 4.54 4.05 8.73 -17.75%
P/EPS 13.45 -185.85 54.20 -56.05 28.93 74.53 105.91 -29.08%
EY 7.44 -0.54 1.85 -1.78 3.46 1.34 0.94 41.12%
DY 0.00 8.28 0.00 7.74 0.00 3.52 0.00 -
P/NAPS 0.45 0.00 0.41 0.35 0.43 0.43 0.67 -6.41%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 15/08/11 17/08/10 21/08/09 27/08/08 28/08/07 -
Price 0.14 0.14 0.12 0.14 0.16 0.16 0.22 -
P/RPS 2.52 2.91 2.97 5.82 4.27 3.81 7.11 -15.86%
P/EPS 12.55 -173.46 46.46 -56.05 27.22 70.15 86.30 -27.46%
EY 7.97 -0.58 2.15 -1.78 3.67 1.43 1.16 37.83%
DY 0.00 8.87 0.00 7.74 0.00 3.74 0.00 -
P/NAPS 0.42 0.00 0.35 0.35 0.41 0.41 0.54 -4.09%

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