[MUIPROP] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -18.27%
YoY- 835.8%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 47,261 48,913 51,333 48,160 39,074 41,196 40,044 11.66%
PBT 3,015 4,334 11,652 9,532 11,614 14,643 6,959 -42.71%
Tax -2,504 -2,350 -2,161 -1,832 -2,677 -3,005 -2,997 -11.28%
NP 511 1,984 9,491 7,700 8,937 11,638 3,962 -74.44%
-
NP to SH -3,158 -1,569 6,200 4,679 5,725 8,265 502 -
-
Tax Rate 83.05% 54.22% 18.55% 19.22% 23.05% 20.52% 43.07% -
Total Cost 46,750 46,929 41,842 40,460 30,137 29,558 36,082 18.82%
-
Net Worth 244,501 0 244,501 313,183 251,911 244,427 240,871 1.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 244,501 0 244,501 313,183 251,911 244,427 240,871 1.00%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.08% 4.06% 18.49% 15.99% 22.87% 28.25% 9.89% -
ROE -1.29% 0.00% 2.54% 1.49% 2.27% 3.38% 0.21% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.38 6.60 6.93 6.61 5.27 5.56 5.40 11.74%
EPS -0.43 -0.21 0.84 0.64 0.77 1.12 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.00 0.33 0.43 0.34 0.3299 0.3251 1.00%
Adjusted Per Share Value based on latest NOSH - 728,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.19 6.40 6.72 6.30 5.11 5.39 5.24 11.73%
EPS -0.41 -0.21 0.81 0.61 0.75 1.08 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.00 0.32 0.4099 0.3297 0.3199 0.3153 0.99%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.49 0.265 0.175 0.175 0.16 0.15 0.14 -
P/RPS 7.68 4.01 2.53 2.65 3.03 2.70 2.59 106.26%
P/EPS -114.96 -125.14 20.91 27.24 20.71 13.45 206.63 -
EY -0.87 -0.80 4.78 3.67 4.83 7.44 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.00 0.53 0.41 0.47 0.45 0.43 127.79%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 27/08/14 28/05/14 25/02/14 25/11/13 28/08/13 31/05/13 -
Price 0.405 0.41 0.215 0.19 0.175 0.14 0.17 -
P/RPS 6.35 6.21 3.10 2.87 3.32 2.52 3.15 59.51%
P/EPS -95.02 -193.61 25.69 29.58 22.65 12.55 250.91 -
EY -1.05 -0.52 3.89 3.38 4.42 7.97 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 0.65 0.44 0.51 0.42 0.52 77.43%

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