[MUIPROP] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -146.79%
YoY- -130.19%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 18,703 9,138 25,959 19,528 13,552 6,824 17,541 4.38%
PBT 4,484 2,264 4,685 1,153 1,315 947 8,851 -36.52%
Tax -1,686 -824 -2,069 -1,428 -948 -400 -688 82.06%
NP 2,798 1,440 2,616 -275 367 547 8,163 -51.11%
-
NP to SH 986 524 193 -1,999 -810 7 6,783 -72.45%
-
Tax Rate 37.60% 36.40% 44.16% 123.85% 72.09% 42.24% 7.77% -
Total Cost 15,905 7,698 23,343 19,803 13,185 6,277 9,378 42.35%
-
Net Worth 258,256 255,562 217,344 290,077 294,250 297,419 295,281 -8.56%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 7,372 -
Div Payout % - - - - - - 108.70% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 258,256 255,562 217,344 290,077 294,250 297,419 295,281 -8.56%
NOSH 758,461 748,571 640,000 740,370 736,363 737,282 737,282 1.91%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.96% 15.76% 10.08% -1.41% 2.71% 8.02% 46.54% -
ROE 0.38% 0.21% 0.09% -0.69% -0.28% 0.00% 2.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.47 1.22 4.06 2.64 1.84 0.93 2.38 2.51%
EPS 0.13 0.07 0.03 -0.27 -0.11 0.00 0.92 -72.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.3405 0.3414 0.3396 0.3918 0.3996 0.4034 0.4005 -10.28%
Adjusted Per Share Value based on latest NOSH - 743,125
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.45 1.20 3.40 2.56 1.77 0.89 2.30 4.31%
EPS 0.13 0.07 0.03 -0.26 -0.11 0.00 0.89 -72.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 0.338 0.3345 0.2845 0.3797 0.3851 0.3893 0.3865 -8.57%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.14 0.16 0.15 0.14 0.14 0.14 0.15 -
P/RPS 5.68 13.11 3.70 5.31 7.61 15.13 6.30 -6.69%
P/EPS 107.69 228.57 497.41 -51.85 -127.27 14,745.65 16.30 253.31%
EY 0.93 0.44 0.20 -1.93 -0.79 0.01 6.13 -71.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.41 0.47 0.44 0.36 0.35 0.35 0.37 7.10%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 25/05/11 28/02/11 29/11/10 17/08/10 26/05/10 24/02/10 -
Price 0.12 0.14 0.15 0.16 0.14 0.13 0.14 -
P/RPS 4.87 11.47 3.70 6.07 7.61 14.05 5.88 -11.83%
P/EPS 92.31 200.00 497.41 -59.26 -127.27 13,692.39 15.22 233.67%
EY 1.08 0.50 0.20 -1.69 -0.79 0.01 6.57 -70.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.35 0.41 0.44 0.41 0.35 0.32 0.35 0.00%

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