[MUIPROP] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -41.4%
YoY- 41.36%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 92,058 73,176 76,500 76,100 67,028 62,780 76,685 12.91%
PBT 17,890 10,832 21,285 20,938 23,626 28,688 25,821 -21.64%
Tax -6,066 -5,328 -6,637 -6,373 -3,900 -2,484 -4,947 14.51%
NP 11,824 5,504 14,648 14,565 19,726 26,204 20,874 -31.46%
-
NP to SH 2,920 -1,828 7,671 7,373 12,582 18,640 12,725 -62.41%
-
Tax Rate 33.91% 49.19% 31.18% 30.44% 16.51% 8.66% 19.16% -
Total Cost 80,234 67,672 61,852 61,534 47,302 36,576 55,811 27.29%
-
Net Worth 291,105 288,231 290,809 291,698 289,771 288,660 282,807 1.94%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 3,334 - - - - -
Div Payout % - - 43.46% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 291,105 288,231 290,809 291,698 289,771 288,660 282,807 1.94%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.84% 7.52% 19.15% 19.14% 29.43% 41.74% 27.22% -
ROE 1.00% -0.63% 2.64% 2.53% 4.34% 6.46% 4.50% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.42 9.89 10.33 10.27 9.05 8.47 10.35 12.88%
EPS 0.40 -0.24 1.04 1.00 1.70 2.52 1.72 -62.08%
DPS 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
NAPS 0.3929 0.3894 0.3925 0.3937 0.3911 0.3896 0.3817 1.94%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.05 9.58 10.01 9.96 8.77 8.22 10.04 12.89%
EPS 0.38 -0.24 1.00 0.97 1.65 2.44 1.67 -62.62%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.381 0.3772 0.3806 0.3818 0.3793 0.3778 0.3701 1.94%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.17 0.19 0.20 0.215 0.225 0.225 0.175 -
P/RPS 1.37 1.92 1.94 2.09 2.49 2.66 1.69 -13.02%
P/EPS 43.14 -76.93 19.32 21.60 13.25 8.94 10.19 161.01%
EY 2.32 -1.30 5.18 4.63 7.55 11.18 9.81 -61.65%
DY 0.00 0.00 2.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.51 0.55 0.58 0.58 0.46 -4.38%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 25/11/21 20/09/21 27/05/21 24/02/21 24/11/20 26/08/20 -
Price 0.175 0.18 0.19 0.225 0.20 0.22 0.34 -
P/RPS 1.41 1.82 1.84 2.19 2.21 2.60 3.29 -43.06%
P/EPS 44.40 -72.89 18.35 22.61 11.78 8.74 19.80 71.06%
EY 2.25 -1.37 5.45 4.42 8.49 11.44 5.05 -41.57%
DY 0.00 0.00 2.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.48 0.57 0.51 0.56 0.89 -36.45%

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