[MUIPROP] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 267.88%
YoY- 194.04%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 37,466 32,884 31,110 28,273 25,959 20,178 17,878 63.54%
PBT 6,525 8,795 7,854 6,002 4,685 1,591 885 277.43%
Tax -3,073 -3,048 -2,807 -2,493 -2,069 -1,602 -1,278 79.19%
NP 3,452 5,747 5,047 3,509 2,616 -11 -393 -
-
NP to SH 441 2,851 1,989 710 193 -1,838 -1,855 -
-
Tax Rate 47.10% 34.66% 35.74% 41.54% 44.16% 100.69% 144.41% -
Total Cost 34,014 27,137 26,063 24,764 23,343 20,189 18,271 51.16%
-
Net Worth 309,672 274,516 262,185 255,562 247,802 291,156 296,793 2.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,200 - - - - 8,050 8,050 9.28%
Div Payout % 2,086.17% - - - - 0.00% 0.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 309,672 274,516 262,185 255,562 247,802 291,156 296,793 2.86%
NOSH 764,059 817,500 770,000 748,571 730,333 743,125 742,727 1.90%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.21% 17.48% 16.22% 12.41% 10.08% -0.05% -2.20% -
ROE 0.14% 1.04% 0.76% 0.28% 0.08% -0.63% -0.63% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.07 4.02 4.04 3.78 3.55 2.72 2.41 41.67%
EPS 0.05 0.35 0.26 0.09 0.03 -0.25 -0.25 -
DPS 1.00 0.00 0.00 0.00 0.00 1.08 1.08 -4.98%
NAPS 0.3366 0.3358 0.3405 0.3414 0.3393 0.3918 0.3996 -10.78%
Adjusted Per Share Value based on latest NOSH - 748,571
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.90 4.30 4.07 3.70 3.40 2.64 2.34 63.45%
EPS 0.06 0.37 0.26 0.09 0.03 -0.24 -0.24 -
DPS 1.20 0.00 0.00 0.00 0.00 1.05 1.05 9.28%
NAPS 0.4053 0.3593 0.3431 0.3345 0.3243 0.3811 0.3884 2.87%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.12 0.14 0.16 0.15 0.14 0.14 -
P/RPS 3.19 2.98 3.47 4.24 4.22 5.16 5.82 -32.95%
P/EPS 271.20 34.41 54.20 168.69 567.62 -56.60 -56.05 -
EY 0.37 2.91 1.85 0.59 0.18 -1.77 -1.78 -
DY 7.69 0.00 0.00 0.00 0.00 7.74 7.74 -0.42%
P/NAPS 0.39 0.36 0.41 0.47 0.44 0.36 0.35 7.45%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 15/08/11 25/05/11 28/02/11 29/11/10 17/08/10 -
Price 0.17 0.14 0.12 0.14 0.15 0.16 0.14 -
P/RPS 4.17 3.48 2.97 3.71 4.22 5.89 5.82 -19.88%
P/EPS 354.65 40.14 46.46 147.61 567.62 -64.69 -56.05 -
EY 0.28 2.49 2.15 0.68 0.18 -1.55 -1.78 -
DY 5.88 0.00 0.00 0.00 0.00 6.77 7.74 -16.70%
P/NAPS 0.51 0.42 0.35 0.41 0.44 0.41 0.35 28.44%

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