[MUIPROP] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 58.7%
YoY- -108.66%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 41,196 40,044 38,229 38,048 35,691 35,499 37,466 6.53%
PBT 14,643 6,959 6,608 5,248 4,558 5,120 6,525 71.49%
Tax -3,005 -2,997 -2,840 -2,549 -2,532 -2,683 -3,073 -1.48%
NP 11,638 3,962 3,768 2,699 2,026 2,437 3,452 125.00%
-
NP to SH 8,265 502 500 -247 -598 -158 441 606.82%
-
Tax Rate 20.52% 43.07% 42.98% 48.57% 55.55% 52.40% 47.10% -
Total Cost 29,558 36,082 34,461 35,349 33,665 33,062 34,014 -8.94%
-
Net Worth 244,427 240,871 258,108 0 0 247,317 309,672 -14.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 9,200 9,200 9,200 9,200 -
Div Payout % - - - 0.00% 0.00% 0.00% 2,086.17% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 244,427 240,871 258,108 0 0 247,317 309,672 -14.60%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 28.25% 9.89% 9.86% 7.09% 5.68% 6.86% 9.21% -
ROE 3.38% 0.21% 0.19% 0.00% 0.00% -0.06% 0.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.56 5.40 4.87 5.14 4.82 4.79 4.07 23.14%
EPS 1.12 0.07 0.06 -0.03 -0.08 -0.02 0.05 696.13%
DPS 0.00 0.00 0.00 1.24 1.24 1.24 1.00 -
NAPS 0.3299 0.3251 0.3291 0.00 0.00 0.3338 0.3366 -1.33%
Adjusted Per Share Value based on latest NOSH - 764,059
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.39 5.24 5.00 4.98 4.67 4.65 4.90 6.56%
EPS 1.08 0.07 0.07 -0.03 -0.08 -0.02 0.06 588.03%
DPS 0.00 0.00 0.00 1.20 1.20 1.20 1.20 -
NAPS 0.3199 0.3153 0.3378 0.00 0.00 0.3237 0.4053 -14.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.15 0.14 0.14 0.16 0.15 0.17 0.13 -
P/RPS 2.70 2.59 2.87 3.12 3.11 3.55 3.19 -10.53%
P/EPS 13.45 206.63 219.60 -479.94 -185.85 -797.19 271.20 -86.52%
EY 7.44 0.48 0.46 -0.21 -0.54 -0.13 0.37 640.81%
DY 0.00 0.00 0.00 7.76 8.28 7.30 7.69 -
P/NAPS 0.45 0.43 0.43 0.00 0.00 0.51 0.39 10.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 -
Price 0.14 0.17 0.135 0.14 0.14 0.14 0.17 -
P/RPS 2.52 3.15 2.77 2.73 2.91 2.92 4.17 -28.54%
P/EPS 12.55 250.91 211.76 -419.95 -173.46 -656.51 354.65 -89.24%
EY 7.97 0.40 0.47 -0.24 -0.58 -0.15 0.28 834.15%
DY 0.00 0.00 0.00 8.87 8.87 8.87 5.88 -
P/NAPS 0.42 0.52 0.41 0.00 0.00 0.42 0.51 -12.15%

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