[MUIPROP] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 113.35%
YoY- 106.37%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,194 11,013 6,431 650 6,975 9,412 6,288 10.07%
PBT 2,622 1,262 3,532 438 -2,144 4,785 1,826 6.20%
Tax -957 -666 -641 -174 -114 -320 170 -
NP 1,665 596 2,891 264 -2,258 4,465 1,996 -2.97%
-
NP to SH 529 -218 2,192 161 -2,529 4,085 961 -9.46%
-
Tax Rate 36.50% 52.77% 18.15% 39.73% - 6.69% -9.31% -
Total Cost 9,529 10,417 3,540 386 9,233 4,947 4,292 14.20%
-
Net Worth 258,108 309,672 247,802 322,402 276,702 302,884 285,503 -1.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 9,200 - 8,050 - 4,456 - -
Div Payout % - 0.00% - 5,000.00% - 109.09% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 258,108 309,672 247,802 322,402 276,702 302,884 285,503 -1.66%
NOSH 784,285 920,000 730,333 805,000 743,823 742,727 719,333 1.44%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.87% 5.41% 44.95% 40.62% -32.37% 47.44% 31.74% -
ROE 0.20% -0.07% 0.88% 0.05% -0.91% 1.35% 0.34% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.43 1.20 0.88 0.08 0.94 1.27 0.87 8.62%
EPS 0.07 -0.03 0.30 0.02 -0.34 0.55 0.13 -9.79%
DPS 0.00 1.00 0.00 1.00 0.00 0.60 0.00 -
NAPS 0.3291 0.3366 0.3393 0.4005 0.372 0.4078 0.3969 -3.07%
Adjusted Per Share Value based on latest NOSH - 805,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.47 1.44 0.84 0.09 0.91 1.23 0.82 10.20%
EPS 0.07 -0.03 0.29 0.02 -0.33 0.53 0.13 -9.79%
DPS 0.00 1.20 0.00 1.05 0.00 0.58 0.00 -
NAPS 0.3378 0.4053 0.3243 0.422 0.3621 0.3964 0.3737 -1.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.13 0.15 0.15 0.12 0.20 0.21 -
P/RPS 9.81 10.86 17.03 185.77 12.80 15.78 24.02 -13.85%
P/EPS 207.56 -548.62 49.98 750.00 -35.29 36.36 157.19 4.73%
EY 0.48 -0.18 2.00 0.13 -2.83 2.75 0.64 -4.67%
DY 0.00 7.69 0.00 6.67 0.00 3.00 0.00 -
P/NAPS 0.43 0.39 0.44 0.37 0.32 0.49 0.53 -3.42%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 24/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.135 0.17 0.15 0.14 0.09 0.17 0.28 -
P/RPS 9.46 14.20 17.03 173.38 9.60 13.42 32.03 -18.37%
P/EPS 200.15 -717.43 49.98 700.00 -26.47 30.91 209.59 -0.76%
EY 0.50 -0.14 2.00 0.14 -3.78 3.24 0.48 0.68%
DY 0.00 5.88 0.00 7.14 0.00 3.53 0.00 -
P/NAPS 0.41 0.51 0.44 0.35 0.24 0.42 0.71 -8.73%

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