[MUIPROP] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -55.08%
YoY- 18017.55%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 41,296 48,636 48,160 37,173 39,790 35,944 38,229 5.29%
PBT 10,708 13,320 9,532 11,989 21,104 4,840 6,610 38.05%
Tax -3,656 -3,680 -1,832 -2,293 -2,620 -2,364 -2,840 18.39%
NP 7,052 9,640 7,700 9,696 18,484 2,476 3,770 51.98%
-
NP to SH 2,928 5,792 4,679 6,928 15,424 -292 502 225.07%
-
Tax Rate 34.14% 27.63% 19.22% 19.13% 12.41% 48.84% 42.97% -
Total Cost 34,244 38,996 40,460 27,477 21,306 33,468 34,459 -0.41%
-
Net Worth 244,501 244,501 319,745 251,911 244,427 240,871 244,474 0.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 244,501 244,501 319,745 251,911 244,427 240,871 244,474 0.00%
NOSH 764,059 764,059 743,593 764,059 764,059 764,059 742,857 1.89%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.08% 19.82% 15.99% 26.08% 46.45% 6.89% 9.86% -
ROE 1.20% 2.37% 1.46% 2.75% 6.31% -0.12% 0.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.57 6.56 6.48 5.02 5.37 4.85 5.15 5.38%
EPS 0.40 0.80 0.63 0.93 2.08 -0.04 0.07 220.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.43 0.34 0.3299 0.3251 0.3291 0.18%
Adjusted Per Share Value based on latest NOSH - 764,059
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.40 6.37 6.30 4.87 5.21 4.70 5.00 5.27%
EPS 0.38 0.76 0.61 0.91 2.02 -0.04 0.07 209.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.4185 0.3297 0.3199 0.3153 0.32 0.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.265 0.175 0.175 0.16 0.15 0.14 0.14 -
P/RPS 4.75 2.67 2.70 3.19 2.79 2.89 2.72 45.16%
P/EPS 67.06 22.39 27.81 17.11 7.21 -355.23 207.17 -52.95%
EY 1.49 4.47 3.60 5.84 13.88 -0.28 0.48 113.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.53 0.41 0.47 0.45 0.43 0.43 51.44%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 25/02/14 25/11/13 28/08/13 31/05/13 27/02/13 -
Price 0.41 0.215 0.19 0.175 0.14 0.17 0.135 -
P/RPS 7.36 3.28 2.93 3.49 2.61 3.50 2.62 99.46%
P/EPS 103.75 27.50 30.20 18.72 6.73 -431.35 199.77 -35.46%
EY 0.96 3.64 3.31 5.34 14.87 -0.23 0.50 54.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.65 0.44 0.51 0.42 0.52 0.41 109.55%

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