[MUIPROP] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -33.16%
YoY- 132.97%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 16,928 7,171 37,466 26,453 18,703 9,138 25,959 -24.82%
PBT 2,517 859 6,525 5,263 4,484 2,264 4,685 -33.93%
Tax -1,145 -434 -3,073 -2,407 -1,686 -824 -2,069 -32.61%
NP 1,372 425 3,452 2,856 2,798 1,440 2,616 -34.99%
-
NP to SH -53 -75 441 659 986 524 193 -
-
Tax Rate 45.49% 50.52% 47.10% 45.73% 37.60% 36.40% 44.16% -
Total Cost 15,556 6,746 34,014 23,597 15,905 7,698 23,343 -23.72%
-
Net Worth 251,762 247,317 266,475 245,880 258,256 255,562 217,344 10.30%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 7,916 - - - - -
Div Payout % - - 1,795.16% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 251,762 247,317 266,475 245,880 258,256 255,562 217,344 10.30%
NOSH 764,059 764,059 791,666 732,222 758,461 748,571 640,000 12.54%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.10% 5.93% 9.21% 10.80% 14.96% 15.76% 10.08% -
ROE -0.02% -0.03% 0.17% 0.27% 0.38% 0.21% 0.09% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.28 0.97 4.73 3.61 2.47 1.22 4.06 -31.95%
EPS -0.01 -0.01 0.06 0.09 0.13 0.07 0.03 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3398 0.3338 0.3366 0.3358 0.3405 0.3414 0.3396 0.03%
Adjusted Per Share Value based on latest NOSH - 817,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.22 0.94 4.90 3.46 2.45 1.20 3.40 -24.75%
EPS -0.01 -0.01 0.06 0.09 0.13 0.07 0.03 -
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.00 -
NAPS 0.3295 0.3237 0.3488 0.3218 0.338 0.3345 0.2845 10.29%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.15 0.17 0.13 0.12 0.14 0.16 0.15 -
P/RPS 6.57 17.56 2.75 3.32 5.68 13.11 3.70 46.68%
P/EPS -2,096.93 -1,679.41 233.37 133.33 107.69 228.57 497.41 -
EY -0.05 -0.06 0.43 0.75 0.93 0.44 0.20 -
DY 0.00 0.00 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.39 0.36 0.41 0.47 0.44 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 28/02/12 21/11/11 15/08/11 25/05/11 28/02/11 -
Price 0.14 0.14 0.17 0.14 0.12 0.14 0.15 -
P/RPS 6.13 14.46 3.59 3.88 4.87 11.47 3.70 40.05%
P/EPS -1,957.13 -1,383.04 305.18 155.56 92.31 200.00 497.41 -
EY -0.05 -0.07 0.33 0.64 1.08 0.50 0.20 -
DY 0.00 0.00 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.51 0.42 0.35 0.41 0.44 -4.60%

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