[MUIPROP] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -6.59%
YoY- 100.25%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 95,441 89,015 64,246 75,714 56,386 35,144 46,184 12.85%
PBT 28,705 18,417 25,184 28,684 19,115 7,805 14,337 12.26%
Tax -6,585 -7,720 -3,265 -5,847 -5,006 -2,731 -2,484 17.63%
NP 22,120 10,697 21,919 22,837 14,109 5,074 11,853 10.95%
-
NP to SH 11,848 2,840 15,047 15,441 7,711 2,379 10,086 2.71%
-
Tax Rate 22.94% 41.92% 12.96% 20.38% 26.19% 34.99% 17.33% -
Total Cost 73,321 78,318 42,327 52,877 42,277 30,070 34,331 13.47%
-
Net Worth 303,182 291,105 289,771 276,213 260,727 254,578 332,078 -1.50%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,704 3,334 - - - - - -
Div Payout % 31.27% 117.40% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 303,182 291,105 289,771 276,213 260,727 254,578 332,078 -1.50%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 23.18% 12.02% 34.12% 30.16% 25.02% 14.44% 25.66% -
ROE 3.91% 0.98% 5.19% 5.59% 2.96% 0.93% 3.04% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 12.88 12.01 8.67 10.22 7.61 4.74 6.23 12.86%
EPS 1.60 0.38 2.03 2.08 1.04 0.32 1.36 2.74%
DPS 0.50 0.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4092 0.3929 0.3911 0.3728 0.3519 0.3436 0.4482 -1.50%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 12.49 11.65 8.41 9.91 7.38 4.60 6.04 12.86%
EPS 1.55 0.37 1.97 2.02 1.01 0.31 1.32 2.71%
DPS 0.48 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3968 0.381 0.3793 0.3615 0.3412 0.3332 0.4346 -1.50%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.185 0.17 0.225 0.185 0.225 0.27 0.265 -
P/RPS 1.44 1.41 2.59 1.81 2.96 5.69 4.25 -16.49%
P/EPS 11.57 44.35 11.08 8.88 21.62 84.09 19.47 -8.30%
EY 8.64 2.25 9.03 11.27 4.63 1.19 5.14 9.03%
DY 2.70 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.58 0.50 0.64 0.79 0.59 -4.41%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 22/02/22 24/02/21 26/02/20 12/02/19 28/02/18 27/02/17 -
Price 0.185 0.175 0.20 0.23 0.195 0.255 0.305 -
P/RPS 1.44 1.46 2.31 2.25 2.56 5.38 4.89 -18.42%
P/EPS 11.57 45.65 9.85 11.04 18.74 79.42 22.41 -10.42%
EY 8.64 2.19 10.15 9.06 5.34 1.26 4.46 11.64%
DY 2.70 2.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.51 0.62 0.55 0.74 0.68 -6.64%

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