[MUIPROP] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -91.69%
YoY- -81.06%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 31,286 27,879 21,363 18,239 22,485 28,103 29,610 3.74%
PBT 5,966 5,217 5,837 2,878 3,909 5,208 2,477 79.77%
Tax -2,177 -1,797 -1,273 -783 -950 -1,083 -1,072 60.43%
NP 3,789 3,420 4,564 2,095 2,959 4,125 1,405 93.86%
-
NP to SH 1,700 1,655 3,278 154 1,853 3,002 334 196.18%
-
Tax Rate 36.49% 34.45% 21.81% 27.21% 24.30% 20.79% 43.28% -
Total Cost 27,497 24,459 16,799 16,144 19,526 23,978 28,205 -1.68%
-
Net Worth 293,884 275,220 302,884 317,523 295,111 295,987 285,503 1.94%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,456 4,456 4,456 - - - - -
Div Payout % 262.14% 269.27% 135.95% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 293,884 275,220 302,884 317,523 295,111 295,987 285,503 1.94%
NOSH 745,333 707,142 742,727 771,999 726,875 751,999 719,333 2.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.11% 12.27% 21.36% 11.49% 13.16% 14.68% 4.75% -
ROE 0.58% 0.60% 1.08% 0.05% 0.63% 1.01% 0.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.20 3.94 2.88 2.36 3.09 3.74 4.12 1.29%
EPS 0.23 0.23 0.44 0.02 0.25 0.40 0.05 176.84%
DPS 0.60 0.63 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.3943 0.3892 0.4078 0.4113 0.406 0.3936 0.3969 -0.43%
Adjusted Per Share Value based on latest NOSH - 771,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.09 3.65 2.80 2.39 2.94 3.68 3.88 3.57%
EPS 0.22 0.22 0.43 0.02 0.24 0.39 0.04 211.90%
DPS 0.58 0.58 0.58 0.00 0.00 0.00 0.00 -
NAPS 0.3846 0.3602 0.3964 0.4156 0.3862 0.3874 0.3737 1.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.17 0.20 0.20 0.22 0.27 0.32 0.21 -
P/RPS 4.05 5.07 6.95 9.31 8.73 8.56 5.10 -14.25%
P/EPS 74.53 85.46 45.32 1,102.86 105.91 80.16 452.28 -69.97%
EY 1.34 1.17 2.21 0.09 0.94 1.25 0.22 233.88%
DY 3.52 3.15 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.49 0.53 0.67 0.81 0.53 -13.02%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 27/02/08 22/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.16 0.20 0.17 0.22 0.22 0.25 0.28 -
P/RPS 3.81 5.07 5.91 9.31 7.11 6.69 6.80 -32.06%
P/EPS 70.15 85.46 38.52 1,102.86 86.30 62.62 603.03 -76.20%
EY 1.43 1.17 2.60 0.09 1.16 1.60 0.17 314.14%
DY 3.74 3.15 3.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.42 0.53 0.54 0.64 0.71 -30.67%

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