[MUIPROP] QoQ TTM 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- 43.34%
YoY- 255.11%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 35,691 35,499 37,466 32,884 31,110 28,273 25,959 23.67%
PBT 4,558 5,120 6,525 8,795 7,854 6,002 4,685 -1.81%
Tax -2,532 -2,683 -3,073 -3,048 -2,807 -2,493 -2,069 14.42%
NP 2,026 2,437 3,452 5,747 5,047 3,509 2,616 -15.67%
-
NP to SH -598 -158 441 2,851 1,989 710 193 -
-
Tax Rate 55.55% 52.40% 47.10% 34.66% 35.74% 41.54% 44.16% -
Total Cost 33,665 33,062 34,014 27,137 26,063 24,764 23,343 27.67%
-
Net Worth 0 247,317 309,672 274,516 262,185 255,562 247,802 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,200 9,200 9,200 - - - - -
Div Payout % 0.00% 0.00% 2,086.17% - - - - -
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 0 247,317 309,672 274,516 262,185 255,562 247,802 -
NOSH 764,059 764,059 764,059 817,500 770,000 748,571 730,333 3.05%
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 5.68% 6.86% 9.21% 17.48% 16.22% 12.41% 10.08% -
ROE 0.00% -0.06% 0.14% 1.04% 0.76% 0.28% 0.08% -
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 4.82 4.79 4.07 4.02 4.04 3.78 3.55 22.63%
EPS -0.08 -0.02 0.05 0.35 0.26 0.09 0.03 -
DPS 1.24 1.24 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3338 0.3366 0.3358 0.3405 0.3414 0.3393 -
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 4.67 4.65 4.90 4.30 4.07 3.70 3.40 23.58%
EPS -0.08 -0.02 0.06 0.37 0.26 0.09 0.03 -
DPS 1.20 1.20 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3237 0.4053 0.3593 0.3431 0.3345 0.3243 -
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 3.11 3.55 3.19 2.98 3.47 4.24 4.22 -18.42%
P/EPS -185.85 -797.19 271.20 34.41 54.20 168.69 567.62 -
EY -0.54 -0.13 0.37 2.91 1.85 0.59 0.18 -
DY 8.28 7.30 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.39 0.36 0.41 0.47 0.44 -
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 2.91 2.92 4.17 3.48 2.97 3.71 4.22 -21.96%
P/EPS -173.46 -656.51 354.65 40.14 46.46 147.61 567.62 -
EY -0.58 -0.15 0.28 2.49 2.15 0.68 0.18 -
DY 8.87 8.87 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.51 0.42 0.35 0.41 0.44 -

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