[MUIPROP] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -135.83%
YoY- -122.25%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 38,229 38,048 35,691 35,499 37,466 32,884 31,110 14.65%
PBT 6,608 5,248 4,558 5,120 6,525 8,795 7,854 -10.83%
Tax -2,840 -2,549 -2,532 -2,683 -3,073 -3,048 -2,807 0.77%
NP 3,768 2,699 2,026 2,437 3,452 5,747 5,047 -17.62%
-
NP to SH 500 -247 -598 -158 441 2,851 1,989 -60.00%
-
Tax Rate 42.98% 48.57% 55.55% 52.40% 47.10% 34.66% 35.74% -
Total Cost 34,461 35,349 33,665 33,062 34,014 27,137 26,063 20.36%
-
Net Worth 258,108 0 0 247,317 309,672 274,516 262,185 -1.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 9,200 9,200 9,200 9,200 - - -
Div Payout % - 0.00% 0.00% 0.00% 2,086.17% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 258,108 0 0 247,317 309,672 274,516 262,185 -1.03%
NOSH 764,059 764,059 764,059 764,059 764,059 817,500 770,000 -0.51%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.86% 7.09% 5.68% 6.86% 9.21% 17.48% 16.22% -
ROE 0.19% 0.00% 0.00% -0.06% 0.14% 1.04% 0.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.87 5.14 4.82 4.79 4.07 4.02 4.04 13.20%
EPS 0.06 -0.03 -0.08 -0.02 0.05 0.35 0.26 -62.20%
DPS 0.00 1.24 1.24 1.24 1.00 0.00 0.00 -
NAPS 0.3291 0.00 0.00 0.3338 0.3366 0.3358 0.3405 -2.23%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.00 4.98 4.67 4.65 4.90 4.30 4.07 14.63%
EPS 0.07 -0.03 -0.08 -0.02 0.06 0.37 0.26 -58.13%
DPS 0.00 1.20 1.20 1.20 1.20 0.00 0.00 -
NAPS 0.3378 0.00 0.00 0.3237 0.4053 0.3593 0.3431 -1.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.16 0.15 0.17 0.13 0.12 0.14 -
P/RPS 2.87 3.12 3.11 3.55 3.19 2.98 3.47 -11.83%
P/EPS 219.60 -479.94 -185.85 -797.19 271.20 34.41 54.20 153.07%
EY 0.46 -0.21 -0.54 -0.13 0.37 2.91 1.85 -60.29%
DY 0.00 7.76 8.28 7.30 7.69 0.00 0.00 -
P/NAPS 0.43 0.00 0.00 0.51 0.39 0.36 0.41 3.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 21/11/11 15/08/11 -
Price 0.135 0.14 0.14 0.14 0.17 0.14 0.12 -
P/RPS 2.77 2.73 2.91 2.92 4.17 3.48 2.97 -4.52%
P/EPS 211.76 -419.95 -173.46 -656.51 354.65 40.14 46.46 173.64%
EY 0.47 -0.24 -0.58 -0.15 0.28 2.49 2.15 -63.54%
DY 0.00 8.87 8.87 8.87 5.88 0.00 0.00 -
P/NAPS 0.41 0.00 0.00 0.42 0.51 0.42 0.35 11.07%

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