[MUIPROP] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 259.74%
YoY- -76.79%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 96,072 87,616 97,669 92,058 73,176 76,500 76,100 16.79%
PBT 17,584 30,993 24,760 17,890 10,832 21,285 20,938 -10.97%
Tax -6,928 -5,873 -6,320 -6,066 -5,328 -6,637 -6,373 5.71%
NP 10,656 25,120 18,440 11,824 5,504 14,648 14,565 -18.79%
-
NP to SH 3,056 16,640 8,905 2,920 -1,828 7,671 7,373 -44.37%
-
Tax Rate 39.40% 18.95% 25.53% 33.91% 49.19% 31.18% 30.44% -
Total Cost 85,416 62,496 79,229 80,234 67,672 61,852 61,534 24.41%
-
Net Worth 301,478 302,589 293,920 291,105 288,231 290,809 291,698 2.22%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 14,818 - - - - 3,334 - -
Div Payout % 484.89% - - - - 43.46% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 301,478 302,589 293,920 291,105 288,231 290,809 291,698 2.22%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.09% 28.67% 18.88% 12.84% 7.52% 19.15% 19.14% -
ROE 1.01% 5.50% 3.03% 1.00% -0.63% 2.64% 2.53% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.97 11.83 13.18 12.42 9.89 10.33 10.27 16.82%
EPS 0.40 2.25 1.20 0.40 -0.24 1.04 1.00 -45.68%
DPS 2.00 0.00 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.4069 0.4084 0.3967 0.3929 0.3894 0.3925 0.3937 2.22%
Adjusted Per Share Value based on latest NOSH - 764,059
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.57 11.47 12.78 12.05 9.58 10.01 9.96 16.76%
EPS 0.40 2.18 1.17 0.38 -0.24 1.00 0.97 -44.56%
DPS 1.94 0.00 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.3946 0.396 0.3847 0.381 0.3772 0.3806 0.3818 2.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.16 0.16 0.17 0.17 0.19 0.20 0.215 -
P/RPS 1.23 1.35 1.29 1.37 1.92 1.94 2.09 -29.75%
P/EPS 38.79 7.12 14.14 43.14 -76.93 19.32 21.60 47.69%
EY 2.58 14.04 7.07 2.32 -1.30 5.18 4.63 -32.25%
DY 12.50 0.00 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 0.39 0.39 0.43 0.43 0.49 0.51 0.55 -20.46%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 25/08/22 30/05/22 22/02/22 25/11/21 20/09/21 27/05/21 -
Price 0.195 0.165 0.17 0.175 0.18 0.19 0.225 -
P/RPS 1.50 1.40 1.29 1.41 1.82 1.84 2.19 -22.28%
P/EPS 47.28 7.35 14.14 44.40 -72.89 18.35 22.61 63.45%
EY 2.12 13.61 7.07 2.25 -1.37 5.45 4.42 -38.69%
DY 10.26 0.00 0.00 0.00 0.00 2.37 0.00 -
P/NAPS 0.48 0.40 0.43 0.45 0.46 0.48 0.57 -10.81%

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