[MUIPROP] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -66.71%
YoY- -81.79%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 78,106 93,340 79,099 72,071 65,504 46,937 38,066 12.71%
PBT 44,273 32,681 16,821 25,787 29,221 14,493 5,999 39.51%
Tax -5,175 -6,273 -7,348 -4,068 -5,893 -3,180 -2,621 12.00%
NP 39,098 26,408 9,473 21,719 23,328 11,313 3,378 50.37%
-
NP to SH 34,056 16,028 2,554 14,024 16,531 6,309 881 83.82%
-
Tax Rate 11.69% 19.19% 43.68% 15.78% 20.17% 21.94% 43.69% -
Total Cost 39,008 66,932 69,626 50,352 42,176 35,624 34,688 1.97%
-
Net Worth 348,230 301,478 288,231 288,660 273,990 262,432 260,505 4.95%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 3,704 3,704 3,334 - - - - -
Div Payout % 10.88% 23.11% 130.54% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 348,230 301,478 288,231 288,660 273,990 262,432 260,505 4.95%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 50.06% 28.29% 11.98% 30.14% 35.61% 24.10% 8.87% -
ROE 9.78% 5.32% 0.89% 4.86% 6.03% 2.40% 0.34% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.54 12.60 10.69 9.73 8.84 6.34 5.14 12.70%
EPS 4.60 2.16 0.35 1.89 2.23 0.85 0.12 83.57%
DPS 0.50 0.50 0.45 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4069 0.3894 0.3896 0.3698 0.3542 0.3516 4.95%
Adjusted Per Share Value based on latest NOSH - 764,059
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.22 12.22 10.35 9.43 8.57 6.14 4.98 12.72%
EPS 4.46 2.10 0.33 1.84 2.16 0.83 0.12 82.63%
DPS 0.48 0.48 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.4558 0.3946 0.3772 0.3778 0.3586 0.3435 0.3409 4.95%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.195 0.16 0.19 0.225 0.17 0.275 0.30 -
P/RPS 1.85 1.27 1.78 2.31 1.92 4.34 5.84 -17.42%
P/EPS 4.24 7.40 55.07 11.89 7.62 32.30 252.30 -49.37%
EY 23.57 13.52 1.82 8.41 13.12 3.10 0.40 97.20%
DY 2.56 3.13 2.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.49 0.58 0.46 0.78 0.85 -11.43%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 21/11/22 25/11/21 24/11/20 21/11/19 21/11/18 29/11/17 -
Price 0.20 0.195 0.18 0.22 0.18 0.23 0.285 -
P/RPS 1.90 1.55 1.68 2.26 2.04 3.63 5.55 -16.35%
P/EPS 4.35 9.01 52.17 11.62 8.07 27.01 239.68 -48.72%
EY 22.98 11.09 1.92 8.60 12.40 3.70 0.42 94.78%
DY 2.50 2.56 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.46 0.56 0.49 0.65 0.81 -10.01%

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