[MUIPROP] YoY TTM 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- 1546.41%
YoY- 1482.11%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 46,184 49,308 48,913 41,196 35,691 31,110 17,878 15.69%
PBT 14,337 5,427 4,334 14,643 4,558 7,854 885 53.39%
Tax -2,484 -3,462 -2,350 -3,005 -2,532 -2,807 -1,278 10.74%
NP 11,853 1,965 1,984 11,638 2,026 5,047 -393 -
-
NP to SH 10,086 -1,166 -1,569 8,265 -598 1,989 -1,855 -
-
Tax Rate 17.33% 63.79% 54.22% 20.52% 55.55% 35.74% 144.41% -
Total Cost 34,331 47,343 46,929 29,558 33,665 26,063 18,271 10.17%
-
Net Worth 332,078 311,184 0 244,427 0 262,185 296,793 1.74%
Dividend
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 9,200 - 8,050 -
Div Payout % - - - - 0.00% - 0.00% -
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 0 244,427 0 262,185 296,793 1.74%
NOSH 764,059 764,059 764,059 764,059 764,059 770,000 742,727 0.43%
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 25.66% 3.99% 4.06% 28.25% 5.68% 16.22% -2.20% -
ROE 3.04% -0.37% 0.00% 3.38% 0.00% 0.76% -0.63% -
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 6.23 6.66 6.60 5.56 4.82 4.04 2.41 15.70%
EPS 1.36 -0.16 -0.21 1.12 -0.08 0.26 -0.25 -
DPS 0.00 0.00 0.00 0.00 1.24 0.00 1.08 -
NAPS 0.4482 0.42 0.00 0.3299 0.00 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 6.04 6.45 6.40 5.39 4.67 4.07 2.34 15.68%
EPS 1.32 -0.15 -0.21 1.08 -0.08 0.26 -0.24 -
DPS 0.00 0.00 0.00 0.00 1.20 0.00 1.05 -
NAPS 0.4346 0.4073 0.00 0.3199 0.00 0.3431 0.3884 1.74%
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 4.25 5.56 4.01 2.70 3.11 3.47 5.82 -4.71%
P/EPS 19.47 -235.11 -125.14 13.45 -185.85 54.20 -56.05 -
EY 5.14 -0.43 -0.80 7.44 -0.54 1.85 -1.78 -
DY 0.00 0.00 0.00 0.00 8.28 0.00 7.74 -
P/NAPS 0.59 0.88 0.00 0.45 0.00 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 4.89 5.18 6.21 2.52 2.91 2.97 5.82 -2.63%
P/EPS 22.41 -219.22 -193.61 12.55 -173.46 46.46 -56.05 -
EY 4.46 -0.46 -0.52 7.97 -0.58 2.15 -1.78 -
DY 0.00 0.00 0.00 0.00 8.87 0.00 7.74 -
P/NAPS 0.68 0.82 0.00 0.42 0.00 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