[MUIPROP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5382.19%
YoY- 14650.94%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 48,636 48,160 37,173 39,790 35,944 38,229 36,046 22.12%
PBT 13,320 9,532 11,989 21,104 4,840 6,610 5,314 84.62%
Tax -3,680 -1,832 -2,293 -2,620 -2,364 -2,840 -2,510 29.08%
NP 9,640 7,700 9,696 18,484 2,476 3,770 2,804 127.96%
-
NP to SH 5,792 4,679 6,928 15,424 -292 502 -38 -
-
Tax Rate 27.63% 19.22% 19.13% 12.41% 48.84% 42.97% 47.23% -
Total Cost 38,996 40,460 27,477 21,306 33,468 34,459 33,242 11.24%
-
Net Worth 244,501 319,745 251,911 244,427 240,871 244,474 245,094 -0.16%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 244,501 319,745 251,911 244,427 240,871 244,474 245,094 -0.16%
NOSH 764,059 743,593 764,059 764,059 764,059 742,857 764,059 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 19.82% 15.99% 26.08% 46.45% 6.89% 9.86% 7.78% -
ROE 2.37% 1.46% 2.75% 6.31% -0.12% 0.21% -0.02% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.56 6.48 5.02 5.37 4.85 5.15 4.87 21.99%
EPS 0.80 0.63 0.93 2.08 -0.04 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.43 0.34 0.3299 0.3251 0.3291 0.3308 -0.16%
Adjusted Per Share Value based on latest NOSH - 764,059
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.37 6.30 4.87 5.21 4.70 5.00 4.72 22.14%
EPS 0.76 0.61 0.91 2.02 -0.04 0.07 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.4185 0.3297 0.3199 0.3153 0.32 0.3208 -0.16%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.175 0.175 0.16 0.15 0.14 0.14 0.16 -
P/RPS 2.67 2.70 3.19 2.79 2.89 2.72 3.29 -13.00%
P/EPS 22.39 27.81 17.11 7.21 -355.23 207.17 -3,065.91 -
EY 4.47 3.60 5.84 13.88 -0.28 0.48 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 0.47 0.45 0.43 0.43 0.48 6.83%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 25/11/13 28/08/13 31/05/13 27/02/13 28/11/12 -
Price 0.215 0.19 0.175 0.14 0.17 0.135 0.14 -
P/RPS 3.28 2.93 3.49 2.61 3.50 2.62 2.88 9.06%
P/EPS 27.50 30.20 18.72 6.73 -431.35 199.77 -2,682.67 -
EY 3.64 3.31 5.34 14.87 -0.23 0.50 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.44 0.51 0.42 0.52 0.41 0.42 33.83%

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