[MUIPROP] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -32.5%
YoY- 58.5%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 73,176 76,500 76,100 67,028 62,780 76,685 77,510 -3.75%
PBT 10,832 21,285 20,938 23,626 28,688 25,821 17,992 -28.67%
Tax -5,328 -6,637 -6,373 -3,900 -2,484 -4,947 -4,632 9.77%
NP 5,504 14,648 14,565 19,726 26,204 20,874 13,360 -44.60%
-
NP to SH -1,828 7,671 7,373 12,582 18,640 12,725 5,216 -
-
Tax Rate 49.19% 31.18% 30.44% 16.51% 8.66% 19.16% 25.74% -
Total Cost 67,672 61,852 61,534 47,302 36,576 55,811 64,150 3.62%
-
Net Worth 288,231 290,809 291,698 289,771 288,660 282,807 276,435 2.82%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 3,334 - - - - - -
Div Payout % - 43.46% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 288,231 290,809 291,698 289,771 288,660 282,807 276,435 2.82%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.52% 19.15% 19.14% 29.43% 41.74% 27.22% 17.24% -
ROE -0.63% 2.64% 2.53% 4.34% 6.46% 4.50% 1.89% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.89 10.33 10.27 9.05 8.47 10.35 10.46 -3.66%
EPS -0.24 1.04 1.00 1.70 2.52 1.72 0.71 -
DPS 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3925 0.3937 0.3911 0.3896 0.3817 0.3731 2.88%
Adjusted Per Share Value based on latest NOSH - 764,059
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.58 10.01 9.96 8.77 8.22 10.04 10.14 -3.71%
EPS -0.24 1.00 0.97 1.65 2.44 1.67 0.68 -
DPS 0.00 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3772 0.3806 0.3818 0.3793 0.3778 0.3701 0.3618 2.81%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.19 0.20 0.215 0.225 0.225 0.175 0.20 -
P/RPS 1.92 1.94 2.09 2.49 2.66 1.69 1.91 0.34%
P/EPS -76.93 19.32 21.60 13.25 8.94 10.19 28.41 -
EY -1.30 5.18 4.63 7.55 11.18 9.81 3.52 -
DY 0.00 2.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.55 0.58 0.58 0.46 0.54 -6.26%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 20/09/21 27/05/21 24/02/21 24/11/20 26/08/20 11/06/20 -
Price 0.18 0.19 0.225 0.20 0.22 0.34 0.19 -
P/RPS 1.82 1.84 2.19 2.21 2.60 3.29 1.82 0.00%
P/EPS -72.89 18.35 22.61 11.78 8.74 19.80 26.99 -
EY -1.37 5.45 4.42 8.49 11.44 5.05 3.71 -
DY 0.00 2.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.57 0.51 0.56 0.89 0.51 -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