[MUIPROP] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 267.88%
YoY- 194.04%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 51,333 40,044 35,499 28,273 16,706 27,587 27,879 10.70%
PBT 11,652 6,959 5,120 6,002 1,799 5,398 5,217 14.32%
Tax -2,161 -2,997 -2,683 -2,493 -1,155 -949 -1,797 3.12%
NP 9,491 3,962 2,437 3,509 644 4,449 3,420 18.53%
-
NP to SH 6,200 502 -158 710 -755 2,757 1,655 24.61%
-
Tax Rate 18.55% 43.07% 52.40% 41.54% 64.20% 17.58% 34.45% -
Total Cost 41,842 36,082 33,062 24,764 16,062 23,138 24,459 9.35%
-
Net Worth 244,501 240,871 247,317 255,562 324,737 285,156 275,220 -1.95%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - 9,200 - 8,050 - 4,456 -
Div Payout % - - 0.00% - 0.00% - 269.27% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 244,501 240,871 247,317 255,562 324,737 285,156 275,220 -1.95%
NOSH 764,059 764,059 764,059 748,571 805,000 739,705 707,142 1.29%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.49% 9.89% 6.86% 12.41% 3.85% 16.13% 12.27% -
ROE 2.54% 0.21% -0.06% 0.28% -0.23% 0.97% 0.60% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 6.93 5.40 4.79 3.78 2.08 3.73 3.94 9.86%
EPS 0.84 0.07 -0.02 0.09 -0.09 0.37 0.23 24.08%
DPS 0.00 0.00 1.24 0.00 1.00 0.00 0.63 -
NAPS 0.33 0.3251 0.3338 0.3414 0.4034 0.3855 0.3892 -2.71%
Adjusted Per Share Value based on latest NOSH - 748,571
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 6.72 5.24 4.65 3.70 2.19 3.61 3.65 10.70%
EPS 0.81 0.07 -0.02 0.09 -0.10 0.36 0.22 24.25%
DPS 0.00 0.00 1.20 0.00 1.05 0.00 0.58 -
NAPS 0.32 0.3153 0.3237 0.3345 0.425 0.3732 0.3602 -1.95%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.175 0.14 0.17 0.16 0.14 0.09 0.20 -
P/RPS 2.53 2.59 3.55 4.24 6.75 2.41 5.07 -10.93%
P/EPS 20.91 206.63 -797.19 168.69 -149.27 24.15 85.46 -20.90%
EY 4.78 0.48 -0.13 0.59 -0.67 4.14 1.17 26.42%
DY 0.00 0.00 7.30 0.00 7.14 0.00 3.15 -
P/NAPS 0.53 0.43 0.51 0.47 0.35 0.23 0.51 0.64%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 31/05/13 29/05/12 25/05/11 26/05/10 29/05/09 27/05/08 -
Price 0.215 0.17 0.14 0.14 0.13 0.16 0.20 -
P/RPS 3.10 3.15 2.92 3.71 6.26 4.29 5.07 -7.86%
P/EPS 25.69 250.91 -656.51 147.61 -138.61 42.93 85.46 -18.14%
EY 3.89 0.40 -0.15 0.68 -0.72 2.33 1.17 22.15%
DY 0.00 0.00 8.87 0.00 7.69 0.00 3.15 -
P/NAPS 0.65 0.52 0.42 0.41 0.32 0.42 0.51 4.12%

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