[MUIPROP] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 63.52%
YoY- -104.4%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 39,790 35,944 38,229 36,046 33,856 28,684 37,466 4.09%
PBT 21,104 4,840 6,610 5,314 5,034 3,436 6,525 118.86%
Tax -2,620 -2,364 -2,840 -2,510 -2,290 -1,736 -3,073 -10.09%
NP 18,484 2,476 3,770 2,804 2,744 1,700 3,452 206.38%
-
NP to SH 15,424 -292 502 -38 -106 -300 441 971.79%
-
Tax Rate 12.41% 48.84% 42.97% 47.23% 45.49% 50.52% 47.10% -
Total Cost 21,306 33,468 34,459 33,242 31,112 26,984 34,014 -26.81%
-
Net Worth 244,427 240,871 244,474 245,094 251,762 247,317 266,475 -5.59%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 7,916 -
Div Payout % - - - - - - 1,795.16% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 244,427 240,871 244,474 245,094 251,762 247,317 266,475 -5.59%
NOSH 764,059 764,059 742,857 764,059 764,059 764,059 791,666 -2.34%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 46.45% 6.89% 9.86% 7.78% 8.10% 5.93% 9.21% -
ROE 6.31% -0.12% 0.21% -0.02% -0.04% -0.12% 0.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.37 4.85 5.15 4.87 4.57 3.87 4.73 8.83%
EPS 2.08 -0.04 0.07 0.00 -0.02 -0.04 0.06 965.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.3299 0.3251 0.3291 0.3308 0.3398 0.3338 0.3366 -1.33%
Adjusted Per Share Value based on latest NOSH - 764,059
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.21 4.70 5.00 4.72 4.43 3.75 4.90 4.17%
EPS 2.02 -0.04 0.07 -0.01 -0.01 -0.04 0.06 944.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
NAPS 0.3199 0.3153 0.32 0.3208 0.3295 0.3237 0.3488 -5.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.15 0.14 0.14 0.16 0.15 0.17 0.13 -
P/RPS 2.79 2.89 2.72 3.29 3.28 4.39 2.75 0.96%
P/EPS 7.21 -355.23 207.17 -3,065.91 -1,048.46 -419.85 233.37 -90.17%
EY 13.88 -0.28 0.48 -0.03 -0.10 -0.24 0.43 915.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.69 -
P/NAPS 0.45 0.43 0.43 0.48 0.44 0.51 0.39 10.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 -
Price 0.14 0.17 0.135 0.14 0.14 0.14 0.17 -
P/RPS 2.61 3.50 2.62 2.88 3.06 3.62 3.59 -19.16%
P/EPS 6.73 -431.35 199.77 -2,682.67 -978.57 -345.76 305.18 -92.15%
EY 14.87 -0.23 0.50 -0.04 -0.10 -0.29 0.33 1169.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.42 0.52 0.41 0.42 0.41 0.42 0.51 -12.15%

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