[MUIPROP] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.92%
YoY- -144.91%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 39,074 38,048 32,884 20,178 23,866 32,796 18,239 13.52%
PBT 11,614 5,248 8,795 1,591 6,269 5,184 2,878 26.15%
Tax -2,677 -2,549 -3,048 -1,602 -628 -1,932 -783 22.71%
NP 8,937 2,699 5,747 -11 5,641 3,252 2,095 27.32%
-
NP to SH 5,725 -247 2,851 -1,838 4,093 1,331 154 82.58%
-
Tax Rate 23.05% 48.57% 34.66% 100.69% 10.02% 37.27% 27.21% -
Total Cost 30,137 35,349 27,137 20,189 18,225 29,544 16,144 10.95%
-
Net Worth 251,911 0 274,516 291,156 300,972 302,669 317,523 -3.78%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 9,200 - 8,050 - 4,456 - -
Div Payout % - 0.00% - 0.00% - 334.81% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 251,911 0 274,516 291,156 300,972 302,669 317,523 -3.78%
NOSH 764,059 764,059 817,500 743,125 753,750 760,666 771,999 -0.17%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.87% 7.09% 17.48% -0.05% 23.64% 9.92% 11.49% -
ROE 2.27% 0.00% 1.04% -0.63% 1.36% 0.44% 0.05% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.27 5.14 4.02 2.72 3.17 4.31 2.36 14.31%
EPS 0.77 -0.03 0.35 -0.25 0.54 0.17 0.02 83.65%
DPS 0.00 1.24 0.00 1.08 0.00 0.59 0.00 -
NAPS 0.34 0.00 0.3358 0.3918 0.3993 0.3979 0.4113 -3.12%
Adjusted Per Share Value based on latest NOSH - 743,125
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.11 4.98 4.30 2.64 3.12 4.29 2.39 13.48%
EPS 0.75 -0.03 0.37 -0.24 0.54 0.17 0.02 82.85%
DPS 0.00 1.20 0.00 1.05 0.00 0.58 0.00 -
NAPS 0.3297 0.00 0.3593 0.3811 0.3939 0.3961 0.4156 -3.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.16 0.16 0.12 0.14 0.17 0.15 0.22 -
P/RPS 3.03 3.12 2.98 5.16 5.37 3.48 9.31 -17.04%
P/EPS 20.71 -479.94 34.41 -56.60 31.31 85.73 1,102.86 -48.41%
EY 4.83 -0.21 2.91 -1.77 3.19 1.17 0.09 94.09%
DY 0.00 7.76 0.00 7.74 0.00 3.91 0.00 -
P/NAPS 0.47 0.00 0.36 0.36 0.43 0.38 0.53 -1.98%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 28/11/12 21/11/11 29/11/10 24/11/09 24/11/08 22/11/07 -
Price 0.175 0.14 0.14 0.16 0.15 0.10 0.22 -
P/RPS 3.32 2.73 3.48 5.89 4.74 2.32 9.31 -15.77%
P/EPS 22.65 -419.95 40.14 -64.69 27.62 57.15 1,102.86 -47.63%
EY 4.42 -0.24 2.49 -1.55 3.62 1.75 0.09 91.25%
DY 0.00 8.87 0.00 6.77 0.00 5.86 0.00 -
P/NAPS 0.51 0.00 0.42 0.41 0.38 0.25 0.53 -0.63%

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