[MUIPROP] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -123.83%
YoY- -109.81%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 76,280 96,072 73,176 62,780 81,236 49,116 26,580 19.19%
PBT 5,536 17,584 10,832 28,688 28,824 21,052 3,340 8.78%
Tax -3,652 -6,928 -5,328 -2,484 -6,000 -1,000 -1,416 17.09%
NP 1,884 10,656 5,504 26,204 22,824 20,052 1,924 -0.34%
-
NP to SH -2,932 3,056 -1,828 18,640 13,444 13,688 160 -
-
Tax Rate 65.97% 39.40% 49.19% 8.66% 20.82% 4.75% 42.40% -
Total Cost 74,396 85,416 67,672 36,576 58,412 29,064 24,656 20.19%
-
Net Worth 348,230 301,478 288,231 288,660 273,990 262,432 260,505 4.95%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 14,818 - - - - - -
Div Payout % - 484.89% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 348,230 301,478 288,231 288,660 273,990 262,432 260,505 4.95%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.47% 11.09% 7.52% 41.74% 28.10% 40.83% 7.24% -
ROE -0.84% 1.01% -0.63% 6.46% 4.91% 5.22% 0.06% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.30 12.97 9.89 8.47 10.96 6.63 3.59 19.19%
EPS -0.40 0.40 -0.24 2.52 1.80 1.84 0.04 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4069 0.3894 0.3896 0.3698 0.3542 0.3516 4.95%
Adjusted Per Share Value based on latest NOSH - 764,059
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.98 12.57 9.58 8.22 10.63 6.43 3.48 19.18%
EPS -0.38 0.40 -0.24 2.44 1.76 1.79 0.02 -
DPS 0.00 1.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4558 0.3946 0.3772 0.3778 0.3586 0.3435 0.3409 4.95%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.195 0.16 0.19 0.225 0.17 0.275 0.30 -
P/RPS 1.89 1.23 1.92 2.66 1.55 4.15 8.36 -21.94%
P/EPS -49.28 38.79 -76.93 8.94 9.37 14.89 1,389.22 -
EY -2.03 2.58 -1.30 11.18 10.67 6.72 0.07 -
DY 0.00 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.49 0.58 0.46 0.78 0.85 -11.43%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 21/11/22 25/11/21 24/11/20 21/11/19 21/11/18 29/11/17 -
Price 0.20 0.195 0.18 0.22 0.18 0.23 0.285 -
P/RPS 1.94 1.50 1.82 2.60 1.64 3.47 7.94 -20.92%
P/EPS -50.54 47.28 -72.89 8.74 9.92 12.45 1,319.75 -
EY -1.98 2.12 -1.37 11.44 10.08 8.03 0.08 -
DY 0.00 10.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.46 0.56 0.49 0.65 0.81 -10.01%

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