[MUIPROP] QoQ Annualized Quarter 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- -123.83%
YoY- -109.81%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 87,616 97,669 92,058 73,176 76,500 76,100 67,028 19.60%
PBT 30,993 24,760 17,890 10,832 21,285 20,938 23,626 19.89%
Tax -5,873 -6,320 -6,066 -5,328 -6,637 -6,373 -3,900 31.47%
NP 25,120 18,440 11,824 5,504 14,648 14,565 19,726 17.53%
-
NP to SH 16,640 8,905 2,920 -1,828 7,671 7,373 12,582 20.54%
-
Tax Rate 18.95% 25.53% 33.91% 49.19% 31.18% 30.44% 16.51% -
Total Cost 62,496 79,229 80,234 67,672 61,852 61,534 47,302 20.46%
-
Net Worth 302,589 293,920 291,105 288,231 290,809 291,698 289,771 2.93%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 3,334 - - -
Div Payout % - - - - 43.46% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 302,589 293,920 291,105 288,231 290,809 291,698 289,771 2.93%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.67% 18.88% 12.84% 7.52% 19.15% 19.14% 29.43% -
ROE 5.50% 3.03% 1.00% -0.63% 2.64% 2.53% 4.34% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.83 13.18 12.42 9.89 10.33 10.27 9.05 19.61%
EPS 2.25 1.20 0.40 -0.24 1.04 1.00 1.70 20.60%
DPS 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.4084 0.3967 0.3929 0.3894 0.3925 0.3937 0.3911 2.93%
Adjusted Per Share Value based on latest NOSH - 764,059
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.47 12.78 12.05 9.58 10.01 9.96 8.77 19.65%
EPS 2.18 1.17 0.38 -0.24 1.00 0.97 1.65 20.46%
DPS 0.00 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.396 0.3847 0.381 0.3772 0.3806 0.3818 0.3793 2.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.16 0.17 0.17 0.19 0.20 0.215 0.225 -
P/RPS 1.35 1.29 1.37 1.92 1.94 2.09 2.49 -33.58%
P/EPS 7.12 14.14 43.14 -76.93 19.32 21.60 13.25 -33.97%
EY 14.04 7.07 2.32 -1.30 5.18 4.63 7.55 51.39%
DY 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 0.39 0.43 0.43 0.49 0.51 0.55 0.58 -23.30%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 22/02/22 25/11/21 20/09/21 27/05/21 24/02/21 -
Price 0.165 0.17 0.175 0.18 0.19 0.225 0.20 -
P/RPS 1.40 1.29 1.41 1.82 1.84 2.19 2.21 -26.30%
P/EPS 7.35 14.14 44.40 -72.89 18.35 22.61 11.78 -27.04%
EY 13.61 7.07 2.25 -1.37 5.45 4.42 8.49 37.09%
DY 0.00 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.40 0.43 0.45 0.46 0.48 0.57 0.51 -14.99%

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