[MUIPROP] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5382.19%
YoY- 14650.94%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 32,192 0 41,296 39,790 33,856 37,406 27,104 2.67%
PBT 810 0 10,708 21,104 5,034 8,968 2,630 -16.54%
Tax -2,000 0 -3,656 -2,620 -2,290 -3,372 -1,896 0.82%
NP -1,190 0 7,052 18,484 2,744 5,596 734 -
-
NP to SH -2,654 0 2,928 15,424 -106 1,972 -1,620 7.87%
-
Tax Rate 246.91% - 34.14% 12.41% 45.49% 37.60% 72.09% -
Total Cost 33,382 0 34,244 21,306 31,112 31,810 26,370 3.68%
-
Net Worth 332,078 311,184 244,501 244,427 251,762 258,256 294,250 1.87%
Dividend
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 332,078 311,184 244,501 244,427 251,762 258,256 294,250 1.87%
NOSH 764,059 764,059 764,059 764,059 764,059 758,461 736,363 0.56%
Ratio Analysis
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -3.70% 0.00% 17.08% 46.45% 8.10% 14.96% 2.71% -
ROE -0.80% 0.00% 1.20% 6.31% -0.04% 0.76% -0.55% -
Per Share
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.34 0.00 5.57 5.37 4.57 4.93 3.68 2.56%
EPS -0.36 0.00 0.40 2.08 -0.02 0.26 -0.22 7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4482 0.42 0.33 0.3299 0.3398 0.3405 0.3996 1.77%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.21 0.00 5.40 5.21 4.43 4.90 3.55 2.65%
EPS -0.35 0.00 0.38 2.02 -0.01 0.26 -0.21 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4346 0.4073 0.32 0.3199 0.3295 0.338 0.3851 1.87%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.265 0.37 0.265 0.15 0.15 0.14 0.14 -
P/RPS 6.10 0.00 4.75 2.79 3.28 2.84 3.80 7.54%
P/EPS -73.98 0.00 67.06 7.21 -1,048.46 53.85 -63.64 2.33%
EY -1.35 0.00 1.49 13.88 -0.10 1.86 -1.57 -2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.88 0.80 0.45 0.44 0.41 0.35 8.35%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/02/17 25/02/16 27/08/14 28/08/13 28/08/12 15/08/11 17/08/10 -
Price 0.305 0.345 0.41 0.14 0.14 0.12 0.14 -
P/RPS 7.02 0.00 7.36 2.61 3.06 2.43 3.80 9.88%
P/EPS -85.15 0.00 103.75 6.73 -978.57 46.15 -63.64 4.57%
EY -1.17 0.00 0.96 14.87 -0.10 2.17 -1.57 -4.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 1.24 0.42 0.41 0.35 0.35 10.74%

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