[MUIPROP] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 91.66%
YoY- 91.91%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 57,413 61,242 60,588 49,308 33,287 28,602 27,147 64.53%
PBT 18,064 17,101 7,963 5,427 -10,453 -13,421 -12,464 -
Tax -3,173 -3,641 -3,833 -3,462 -1,851 -1,189 -1,460 67.54%
NP 14,891 13,460 4,130 1,965 -12,304 -14,610 -13,924 -
-
NP to SH 12,333 10,793 588 -1,166 -13,981 -16,421 -16,103 -
-
Tax Rate 17.57% 21.29% 48.14% 63.79% - - - -
Total Cost 42,522 47,782 56,458 47,343 45,591 43,212 41,071 2.33%
-
Net Worth 326,002 318,593 311,184 311,184 318,593 303,775 303,775 4.80%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 326,002 318,593 311,184 311,184 318,593 303,775 303,775 4.80%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 25.94% 21.98% 6.82% 3.99% -36.96% -51.08% -51.29% -
ROE 3.78% 3.39% 0.19% -0.37% -4.39% -5.41% -5.30% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.75 8.27 8.18 6.66 4.49 3.86 3.66 64.67%
EPS 1.66 1.46 0.08 -0.16 -1.89 -2.22 -2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.42 0.42 0.43 0.41 0.41 4.80%
Adjusted Per Share Value based on latest NOSH - 764,059
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.51 8.02 7.93 6.45 4.36 3.74 3.55 64.56%
EPS 1.61 1.41 0.08 -0.15 -1.83 -2.15 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4267 0.417 0.4073 0.4073 0.417 0.3976 0.3976 4.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.245 0.315 0.295 0.37 0.325 0.32 0.29 -
P/RPS 3.16 3.81 3.61 5.56 7.23 8.29 7.91 -45.66%
P/EPS 14.72 21.62 371.72 -235.11 -17.22 -14.44 -13.34 -
EY 6.79 4.62 0.27 -0.43 -5.81 -6.93 -7.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.73 0.70 0.88 0.76 0.78 0.71 -14.59%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 31/05/16 25/02/16 24/11/15 20/08/15 27/05/15 -
Price 0.24 0.26 0.31 0.345 0.37 0.285 0.285 -
P/RPS 3.10 3.15 3.79 5.18 8.24 7.38 7.78 -45.76%
P/EPS 14.42 17.85 390.62 -219.22 -19.61 -12.86 -13.11 -
EY 6.94 5.60 0.26 -0.46 -5.10 -7.78 -7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.74 0.82 0.86 0.70 0.70 -14.81%

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