[MUIPROP] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 32.51%
YoY- 1135.06%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 31,096 47,261 48,913 51,333 48,160 39,074 41,196 -17.05%
PBT -10,325 3,015 4,334 11,652 9,532 11,614 14,643 -
Tax -1,712 -2,504 -2,350 -2,161 -1,832 -2,677 -3,005 -31.20%
NP -12,037 511 1,984 9,491 7,700 8,937 11,638 -
-
NP to SH -14,411 -3,158 -1,569 6,200 4,679 5,725 8,265 -
-
Tax Rate - 83.05% 54.22% 18.55% 19.22% 23.05% 20.52% -
Total Cost 43,133 46,750 46,929 41,842 40,460 30,137 29,558 28.56%
-
Net Worth 304,754 244,501 0 244,501 313,183 251,911 244,427 15.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 304,754 244,501 0 244,501 313,183 251,911 244,427 15.79%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -38.71% 1.08% 4.06% 18.49% 15.99% 22.87% 28.25% -
ROE -4.73% -1.29% 0.00% 2.54% 1.49% 2.27% 3.38% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.18 6.38 6.60 6.93 6.61 5.27 5.56 -17.27%
EPS -1.94 -0.43 -0.21 0.84 0.64 0.77 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.33 0.00 0.33 0.43 0.34 0.3299 15.54%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.07 6.19 6.40 6.72 6.30 5.11 5.39 -17.03%
EPS -1.89 -0.41 -0.21 0.81 0.61 0.75 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3989 0.32 0.00 0.32 0.4099 0.3297 0.3199 15.80%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.41 0.49 0.265 0.175 0.175 0.16 0.15 -
P/RPS 9.80 7.68 4.01 2.53 2.65 3.03 2.70 135.62%
P/EPS -21.15 -114.96 -125.14 20.91 27.24 20.71 13.45 -
EY -4.73 -0.87 -0.80 4.78 3.67 4.83 7.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.48 0.00 0.53 0.41 0.47 0.45 70.04%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 18/02/15 24/11/14 27/08/14 28/05/14 25/02/14 25/11/13 28/08/13 -
Price 0.375 0.405 0.41 0.215 0.19 0.175 0.14 -
P/RPS 8.96 6.35 6.21 3.10 2.87 3.32 2.52 132.41%
P/EPS -19.34 -95.02 -193.61 25.69 29.58 22.65 12.55 -
EY -5.17 -1.05 -0.52 3.89 3.38 4.42 7.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.23 0.00 0.65 0.44 0.51 0.42 67.20%

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