[MUIPROP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 171.5%
YoY- 7385.71%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 37,466 26,453 18,703 9,138 25,959 19,528 13,552 96.61%
PBT 6,525 5,263 4,484 2,264 4,685 1,153 1,315 190.06%
Tax -3,073 -2,407 -1,686 -824 -2,069 -1,428 -948 118.56%
NP 3,452 2,856 2,798 1,440 2,616 -275 367 343.77%
-
NP to SH 441 659 986 524 193 -1,999 -810 -
-
Tax Rate 47.10% 45.73% 37.60% 36.40% 44.16% 123.85% 72.09% -
Total Cost 34,014 23,597 15,905 7,698 23,343 19,803 13,185 87.77%
-
Net Worth 266,475 245,880 258,256 255,562 217,344 290,077 294,250 -6.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,916 - - - - - - -
Div Payout % 1,795.16% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 266,475 245,880 258,256 255,562 217,344 290,077 294,250 -6.37%
NOSH 791,666 732,222 758,461 748,571 640,000 740,370 736,363 4.93%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.21% 10.80% 14.96% 15.76% 10.08% -1.41% 2.71% -
ROE 0.17% 0.27% 0.38% 0.21% 0.09% -0.69% -0.28% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.73 3.61 2.47 1.22 4.06 2.64 1.84 87.33%
EPS 0.06 0.09 0.13 0.07 0.03 -0.27 -0.11 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3366 0.3358 0.3405 0.3414 0.3396 0.3918 0.3996 -10.78%
Adjusted Per Share Value based on latest NOSH - 748,571
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.90 3.46 2.45 1.20 3.40 2.56 1.77 96.79%
EPS 0.06 0.09 0.13 0.07 0.03 -0.26 -0.11 -
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3488 0.3218 0.338 0.3345 0.2845 0.3797 0.3851 -6.37%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.12 0.14 0.16 0.15 0.14 0.14 -
P/RPS 2.75 3.32 5.68 13.11 3.70 5.31 7.61 -49.17%
P/EPS 233.37 133.33 107.69 228.57 497.41 -51.85 -127.27 -
EY 0.43 0.75 0.93 0.44 0.20 -1.93 -0.79 -
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.41 0.47 0.44 0.36 0.35 7.45%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 15/08/11 25/05/11 28/02/11 29/11/10 17/08/10 -
Price 0.17 0.14 0.12 0.14 0.15 0.16 0.14 -
P/RPS 3.59 3.88 4.87 11.47 3.70 6.07 7.61 -39.31%
P/EPS 305.18 155.56 92.31 200.00 497.41 -59.26 -127.27 -
EY 0.33 0.64 1.08 0.50 0.20 -1.69 -0.79 -
DY 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.35 0.41 0.44 0.41 0.35 28.44%

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