[MUIPROP] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -496.92%
YoY- -261.17%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 23,866 26,489 27,587 30,359 32,796 31,286 27,879 -9.83%
PBT 6,269 6,777 5,398 -1,745 5,184 5,966 5,217 13.01%
Tax -628 -863 -949 -1,726 -1,932 -2,177 -1,797 -50.35%
NP 5,641 5,914 4,449 -3,471 3,252 3,789 3,420 39.55%
-
NP to SH 4,093 4,158 2,757 -5,283 1,331 1,700 1,655 82.77%
-
Tax Rate 10.02% 12.73% 17.58% - 37.27% 36.49% 34.45% -
Total Cost 18,225 20,575 23,138 33,830 29,544 27,497 24,459 -17.79%
-
Net Worth 300,972 278,613 285,156 276,702 302,669 293,884 275,220 6.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 4,456 4,456 4,456 -
Div Payout % - - - - 334.81% 262.14% 269.27% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 300,972 278,613 285,156 276,702 302,669 293,884 275,220 6.13%
NOSH 753,750 707,500 739,705 743,823 760,666 745,333 707,142 4.34%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 23.64% 22.33% 16.13% -11.43% 9.92% 12.11% 12.27% -
ROE 1.36% 1.49% 0.97% -1.91% 0.44% 0.58% 0.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.17 3.74 3.73 4.08 4.31 4.20 3.94 -13.48%
EPS 0.54 0.59 0.37 -0.71 0.17 0.23 0.23 76.55%
DPS 0.00 0.00 0.00 0.00 0.59 0.60 0.63 -
NAPS 0.3993 0.3938 0.3855 0.372 0.3979 0.3943 0.3892 1.72%
Adjusted Per Share Value based on latest NOSH - 743,823
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.12 3.47 3.61 3.97 4.29 4.09 3.65 -9.92%
EPS 0.54 0.54 0.36 -0.69 0.17 0.22 0.22 81.86%
DPS 0.00 0.00 0.00 0.00 0.58 0.58 0.58 -
NAPS 0.3939 0.3646 0.3732 0.3621 0.3961 0.3846 0.3602 6.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.17 0.17 0.09 0.12 0.15 0.17 0.20 -
P/RPS 5.37 4.54 2.41 2.94 3.48 4.05 5.07 3.90%
P/EPS 31.31 28.93 24.15 -16.90 85.73 74.53 85.46 -48.76%
EY 3.19 3.46 4.14 -5.92 1.17 1.34 1.17 95.04%
DY 0.00 0.00 0.00 0.00 3.91 3.52 3.15 -
P/NAPS 0.43 0.43 0.23 0.32 0.38 0.43 0.51 -10.74%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 21/08/09 29/05/09 26/02/09 24/11/08 27/08/08 27/05/08 -
Price 0.15 0.16 0.16 0.09 0.10 0.16 0.20 -
P/RPS 4.74 4.27 4.29 2.21 2.32 3.81 5.07 -4.38%
P/EPS 27.62 27.22 42.93 -12.67 57.15 70.15 85.46 -52.87%
EY 3.62 3.67 2.33 -7.89 1.75 1.43 1.17 112.18%
DY 0.00 0.00 0.00 0.00 5.86 3.74 3.15 -
P/NAPS 0.38 0.41 0.42 0.24 0.25 0.41 0.51 -17.79%

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