[MUIPROP] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 55,426 25,260 32,192 0 41,296 39,790 33,856 7.86%
PBT 22,194 3,988 810 0 10,708 21,104 5,034 25.60%
Tax -4,856 -1,412 -2,000 0 -3,656 -2,620 -2,290 12.24%
NP 17,338 2,576 -1,190 0 7,052 18,484 2,744 32.75%
-
NP to SH 11,226 672 -2,654 0 2,928 15,424 -106 -
-
Tax Rate 21.88% 35.41% 246.91% - 34.14% 12.41% 45.49% -
Total Cost 38,088 22,684 33,382 0 34,244 21,306 31,112 3.15%
-
Net Worth 260,727 254,578 332,078 311,184 244,501 244,427 251,762 0.53%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 260,727 254,578 332,078 311,184 244,501 244,427 251,762 0.53%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 31.28% 10.20% -3.70% 0.00% 17.08% 46.45% 8.10% -
ROE 4.31% 0.26% -0.80% 0.00% 1.20% 6.31% -0.04% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.48 3.41 4.34 0.00 5.57 5.37 4.57 7.86%
EPS 1.52 0.10 -0.36 0.00 0.40 2.08 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3519 0.3436 0.4482 0.42 0.33 0.3299 0.3398 0.53%
Adjusted Per Share Value based on latest NOSH - 764,059
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.25 3.31 4.21 0.00 5.40 5.21 4.43 7.86%
EPS 1.47 0.09 -0.35 0.00 0.38 2.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3412 0.3332 0.4346 0.4073 0.32 0.3199 0.3295 0.53%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 -
Price 0.225 0.27 0.265 0.37 0.265 0.15 0.15 -
P/RPS 3.01 7.92 6.10 0.00 4.75 2.79 3.28 -1.31%
P/EPS 14.85 297.69 -73.98 0.00 67.06 7.21 -1,048.46 -
EY 6.73 0.34 -1.35 0.00 1.49 13.88 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 0.59 0.88 0.80 0.45 0.44 5.92%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 12/02/19 28/02/18 27/02/17 25/02/16 27/08/14 28/08/13 28/08/12 -
Price 0.195 0.255 0.305 0.345 0.41 0.14 0.14 -
P/RPS 2.61 7.48 7.02 0.00 7.36 2.61 3.06 -2.41%
P/EPS 12.87 281.15 -85.15 0.00 103.75 6.73 -978.57 -
EY 7.77 0.36 -1.17 0.00 0.96 14.87 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.74 0.68 0.82 1.24 0.42 0.41 4.61%

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