[MUIPROP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -21.71%
YoY- 764.29%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 26,489 27,587 30,359 32,796 31,286 27,879 21,363 15.43%
PBT 6,777 5,398 -1,745 5,184 5,966 5,217 5,837 10.47%
Tax -863 -949 -1,726 -1,932 -2,177 -1,797 -1,273 -22.84%
NP 5,914 4,449 -3,471 3,252 3,789 3,420 4,564 18.87%
-
NP to SH 4,158 2,757 -5,283 1,331 1,700 1,655 3,278 17.19%
-
Tax Rate 12.73% 17.58% - 37.27% 36.49% 34.45% 21.81% -
Total Cost 20,575 23,138 33,830 29,544 27,497 24,459 16,799 14.48%
-
Net Worth 278,613 285,156 276,702 302,669 293,884 275,220 302,884 -5.42%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 4,456 4,456 4,456 4,456 -
Div Payout % - - - 334.81% 262.14% 269.27% 135.95% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 278,613 285,156 276,702 302,669 293,884 275,220 302,884 -5.42%
NOSH 707,500 739,705 743,823 760,666 745,333 707,142 742,727 -3.19%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 22.33% 16.13% -11.43% 9.92% 12.11% 12.27% 21.36% -
ROE 1.49% 0.97% -1.91% 0.44% 0.58% 0.60% 1.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.74 3.73 4.08 4.31 4.20 3.94 2.88 19.04%
EPS 0.59 0.37 -0.71 0.17 0.23 0.23 0.44 21.62%
DPS 0.00 0.00 0.00 0.59 0.60 0.63 0.60 -
NAPS 0.3938 0.3855 0.372 0.3979 0.3943 0.3892 0.4078 -2.30%
Adjusted Per Share Value based on latest NOSH - 760,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.47 3.61 3.97 4.29 4.09 3.65 2.80 15.39%
EPS 0.54 0.36 -0.69 0.17 0.22 0.22 0.43 16.41%
DPS 0.00 0.00 0.00 0.58 0.58 0.58 0.58 -
NAPS 0.3646 0.3732 0.3621 0.3961 0.3846 0.3602 0.3964 -5.42%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.17 0.09 0.12 0.15 0.17 0.20 0.20 -
P/RPS 4.54 2.41 2.94 3.48 4.05 5.07 6.95 -24.73%
P/EPS 28.93 24.15 -16.90 85.73 74.53 85.46 45.32 -25.88%
EY 3.46 4.14 -5.92 1.17 1.34 1.17 2.21 34.86%
DY 0.00 0.00 0.00 3.91 3.52 3.15 3.00 -
P/NAPS 0.43 0.23 0.32 0.38 0.43 0.51 0.49 -8.34%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 29/05/09 26/02/09 24/11/08 27/08/08 27/05/08 27/02/08 -
Price 0.16 0.16 0.09 0.10 0.16 0.20 0.17 -
P/RPS 4.27 4.29 2.21 2.32 3.81 5.07 5.91 -19.49%
P/EPS 27.22 42.93 -12.67 57.15 70.15 85.46 38.52 -20.68%
EY 3.67 2.33 -7.89 1.75 1.43 1.17 2.60 25.85%
DY 0.00 0.00 0.00 5.86 3.74 3.15 3.53 -
P/NAPS 0.41 0.42 0.24 0.25 0.41 0.51 0.42 -1.59%

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