[MUIPROP] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -158.17%
YoY- 2.67%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 48,160 37,173 39,790 35,944 38,229 36,046 33,856 26.40%
PBT 9,532 11,989 21,104 4,840 6,610 5,314 5,034 52.87%
Tax -1,832 -2,293 -2,620 -2,364 -2,840 -2,510 -2,290 -13.78%
NP 7,700 9,696 18,484 2,476 3,770 2,804 2,744 98.57%
-
NP to SH 4,679 6,928 15,424 -292 502 -38 -106 -
-
Tax Rate 19.22% 19.13% 12.41% 48.84% 42.97% 47.23% 45.49% -
Total Cost 40,460 27,477 21,306 33,468 34,459 33,242 31,112 19.08%
-
Net Worth 319,745 251,911 244,427 240,871 244,474 245,094 251,762 17.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 319,745 251,911 244,427 240,871 244,474 245,094 251,762 17.22%
NOSH 743,593 764,059 764,059 764,059 742,857 764,059 764,059 -1.78%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.99% 26.08% 46.45% 6.89% 9.86% 7.78% 8.10% -
ROE 1.46% 2.75% 6.31% -0.12% 0.21% -0.02% -0.04% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.48 5.02 5.37 4.85 5.15 4.87 4.57 26.13%
EPS 0.63 0.93 2.08 -0.04 0.07 0.00 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.34 0.3299 0.3251 0.3291 0.3308 0.3398 16.94%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.30 4.87 5.21 4.70 5.00 4.72 4.43 26.38%
EPS 0.61 0.91 2.02 -0.04 0.07 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4185 0.3297 0.3199 0.3153 0.32 0.3208 0.3295 17.22%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.175 0.16 0.15 0.14 0.14 0.16 0.15 -
P/RPS 2.70 3.19 2.79 2.89 2.72 3.29 3.28 -12.13%
P/EPS 27.81 17.11 7.21 -355.23 207.17 -3,065.91 -1,048.46 -
EY 3.60 5.84 13.88 -0.28 0.48 -0.03 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.45 0.43 0.43 0.48 0.44 -4.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 28/08/13 31/05/13 27/02/13 28/11/12 28/08/12 -
Price 0.19 0.175 0.14 0.17 0.135 0.14 0.14 -
P/RPS 2.93 3.49 2.61 3.50 2.62 2.88 3.06 -2.84%
P/EPS 30.20 18.72 6.73 -431.35 199.77 -2,682.67 -978.57 -
EY 3.31 5.34 14.87 -0.23 0.50 -0.04 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.42 0.52 0.41 0.42 0.41 4.80%

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