[MUIPROP] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 23.79%
YoY- 2083.56%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 0 40,471 41,296 48,636 48,160 37,173 39,790 -
PBT 0 3,712 10,708 13,320 9,532 11,989 21,104 -
Tax 0 -3,588 -3,656 -3,680 -1,832 -2,293 -2,620 -
NP 0 124 7,052 9,640 7,700 9,696 18,484 -
-
NP to SH 0 -3,961 2,928 5,792 4,679 6,928 15,424 -
-
Tax Rate - 96.66% 34.14% 27.63% 19.22% 19.13% 12.41% -
Total Cost 0 40,347 34,244 38,996 40,460 27,477 21,306 -
-
Net Worth 303,542 242,091 244,501 244,501 319,745 251,911 244,427 15.48%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 303,542 242,091 244,501 244,501 319,745 251,911 244,427 15.48%
NOSH 740,348 733,611 764,059 764,059 743,593 764,059 764,059 -2.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.00% 0.31% 17.08% 19.82% 15.99% 26.08% 46.45% -
ROE 0.00% -1.64% 1.20% 2.37% 1.46% 2.75% 6.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.00 5.52 5.57 6.56 6.48 5.02 5.37 -
EPS 0.00 -0.54 0.40 0.80 0.63 0.93 2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.33 0.33 0.33 0.43 0.34 0.3299 15.54%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.00 5.30 5.40 6.37 6.30 4.87 5.21 -
EPS 0.00 -0.52 0.38 0.76 0.61 0.91 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3973 0.3168 0.32 0.32 0.4185 0.3297 0.3199 15.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.41 0.49 0.265 0.175 0.175 0.16 0.15 -
P/RPS 0.00 8.88 4.75 2.67 2.70 3.19 2.79 -
P/EPS 0.00 -90.74 67.06 22.39 27.81 17.11 7.21 -
EY 0.00 -1.10 1.49 4.47 3.60 5.84 13.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.48 0.80 0.53 0.41 0.47 0.45 70.04%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 18/02/15 24/11/14 27/08/14 28/05/14 25/02/14 25/11/13 28/08/13 -
Price 0.375 0.405 0.41 0.215 0.19 0.175 0.14 -
P/RPS 0.00 7.34 7.36 3.28 2.93 3.49 2.61 -
P/EPS 0.00 -75.00 103.75 27.50 30.20 18.72 6.73 -
EY 0.00 -1.33 0.96 3.64 3.31 5.34 14.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.23 1.24 0.65 0.44 0.51 0.42 67.20%

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