[MUIPROP] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 107.24%
YoY- -97.15%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 48,160 38,229 37,466 25,959 17,541 30,359 22,342 13.64%
PBT 9,532 6,610 6,525 4,685 8,851 -1,745 5,837 8.50%
Tax -1,832 -2,840 -3,073 -2,069 -688 -1,726 -1,273 6.24%
NP 7,700 3,770 3,452 2,616 8,163 -3,471 4,564 9.09%
-
NP to SH 4,679 502 441 193 6,783 -5,283 3,278 6.10%
-
Tax Rate 19.22% 42.97% 47.10% 44.16% 7.77% - 21.81% -
Total Cost 40,460 34,459 34,014 23,343 9,378 33,830 17,778 14.67%
-
Net Worth 319,745 244,474 266,475 217,344 295,281 276,799 303,810 0.85%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 7,916 - 7,372 - 4,470 -
Div Payout % - - 1,795.16% - 108.70% - 136.36% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 319,745 244,474 266,475 217,344 295,281 276,799 303,810 0.85%
NOSH 743,593 742,857 791,666 640,000 737,282 744,084 745,000 -0.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.99% 9.86% 9.21% 10.08% 46.54% -11.43% 20.43% -
ROE 1.46% 0.21% 0.17% 0.09% 2.30% -1.91% 1.08% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.48 5.15 4.73 4.06 2.38 4.08 3.00 13.68%
EPS 0.63 0.07 0.06 0.03 0.92 -0.71 0.44 6.15%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.60 -
NAPS 0.43 0.3291 0.3366 0.3396 0.4005 0.372 0.4078 0.88%
Adjusted Per Share Value based on latest NOSH - 730,333
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.30 5.00 4.90 3.40 2.30 3.97 2.92 13.66%
EPS 0.61 0.07 0.06 0.03 0.89 -0.69 0.43 5.99%
DPS 0.00 0.00 1.04 0.00 0.96 0.00 0.59 -
NAPS 0.4185 0.32 0.3488 0.2845 0.3865 0.3623 0.3976 0.85%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.175 0.14 0.13 0.15 0.15 0.12 0.20 -
P/RPS 2.70 2.72 2.75 3.70 6.30 2.94 6.67 -13.98%
P/EPS 27.81 207.17 233.37 497.41 16.30 -16.90 45.45 -7.85%
EY 3.60 0.48 0.43 0.20 6.13 -5.92 2.20 8.54%
DY 0.00 0.00 7.69 0.00 6.67 0.00 3.00 -
P/NAPS 0.41 0.43 0.39 0.44 0.37 0.32 0.49 -2.92%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 27/02/13 28/02/12 28/02/11 24/02/10 26/02/09 27/02/08 -
Price 0.19 0.135 0.17 0.15 0.14 0.09 0.17 -
P/RPS 2.93 2.62 3.59 3.70 5.88 2.21 5.67 -10.41%
P/EPS 30.20 199.77 305.18 497.41 15.22 -12.68 38.64 -4.02%
EY 3.31 0.50 0.33 0.20 6.57 -7.89 2.59 4.16%
DY 0.00 0.00 5.88 0.00 7.14 0.00 3.53 -
P/NAPS 0.44 0.41 0.51 0.44 0.35 0.24 0.42 0.77%

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