[MUIPROP] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 170.03%
YoY- -76.41%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 46,937 41,303 38,666 35,144 38,066 38,610 37,268 16.60%
PBT 14,493 10,065 9,225 7,805 5,999 6,216 14,044 2.11%
Tax -3,180 -3,284 -2,891 -2,731 -2,621 -3,025 -2,835 7.94%
NP 11,313 6,781 6,334 5,074 3,378 3,191 11,209 0.61%
-
NP to SH 6,309 2,927 3,159 2,379 881 716 9,554 -24.14%
-
Tax Rate 21.94% 32.63% 31.34% 34.99% 43.69% 48.66% 20.19% -
Total Cost 35,624 34,522 32,332 30,070 34,688 35,419 26,059 23.15%
-
Net Worth 262,432 252,059 247,465 254,578 260,505 258,727 333,411 -14.73%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 262,432 252,059 247,465 254,578 260,505 258,727 333,411 -14.73%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 24.10% 16.42% 16.38% 14.44% 8.87% 8.26% 30.08% -
ROE 2.40% 1.16% 1.28% 0.93% 0.34% 0.28% 2.87% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.34 5.57 5.22 4.74 5.14 5.21 5.03 16.66%
EPS 0.85 0.40 0.43 0.32 0.12 0.10 1.29 -24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3542 0.3402 0.334 0.3436 0.3516 0.3492 0.45 -14.73%
Adjusted Per Share Value based on latest NOSH - 764,059
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.14 5.41 5.06 4.60 4.98 5.05 4.88 16.53%
EPS 0.83 0.38 0.41 0.31 0.12 0.09 1.25 -23.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3435 0.3299 0.3239 0.3332 0.3409 0.3386 0.4364 -14.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.275 0.26 0.24 0.27 0.30 0.29 0.315 -
P/RPS 4.34 4.66 4.60 5.69 5.84 5.57 6.26 -21.64%
P/EPS 32.30 65.81 56.29 84.09 252.30 300.09 24.43 20.44%
EY 3.10 1.52 1.78 1.19 0.40 0.33 4.09 -16.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.72 0.79 0.85 0.83 0.70 7.47%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 28/08/18 24/05/18 28/02/18 29/11/17 29/08/17 30/05/17 -
Price 0.23 0.255 0.285 0.255 0.285 0.285 0.31 -
P/RPS 3.63 4.57 5.46 5.38 5.55 5.47 6.16 -29.68%
P/EPS 27.01 64.55 66.84 79.42 239.68 294.92 24.04 8.06%
EY 3.70 1.55 1.50 1.26 0.42 0.34 4.16 -7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.85 0.74 0.81 0.82 0.69 -3.89%

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