[MUIPROP] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.4%
YoY- 417.72%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 57,413 33,287 51,333 40,044 35,499 28,273 16,706 20.89%
PBT 18,064 -10,453 11,652 6,959 5,120 6,002 1,799 42.54%
Tax -3,173 -1,851 -2,161 -2,997 -2,683 -2,493 -1,155 16.80%
NP 14,891 -12,304 9,491 3,962 2,437 3,509 644 62.04%
-
NP to SH 12,333 -13,981 6,200 502 -158 710 -755 -
-
Tax Rate 17.57% - 18.55% 43.07% 52.40% 41.54% 64.20% -
Total Cost 42,522 45,591 41,842 36,082 33,062 24,764 16,062 16.13%
-
Net Worth 326,002 318,593 244,501 240,871 247,317 255,562 324,737 0.05%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 9,200 - 8,050 -
Div Payout % - - - - 0.00% - 0.00% -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 326,002 318,593 244,501 240,871 247,317 255,562 324,737 0.05%
NOSH 764,059 764,059 764,059 764,059 764,059 748,571 805,000 -0.79%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 25.94% -36.96% 18.49% 9.89% 6.86% 12.41% 3.85% -
ROE 3.78% -4.39% 2.54% 0.21% -0.06% 0.28% -0.23% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.75 4.49 6.93 5.40 4.79 3.78 2.08 22.40%
EPS 1.66 -1.89 0.84 0.07 -0.02 0.09 -0.09 -
DPS 0.00 0.00 0.00 0.00 1.24 0.00 1.00 -
NAPS 0.44 0.43 0.33 0.3251 0.3338 0.3414 0.4034 1.34%
Adjusted Per Share Value based on latest NOSH - 764,059
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.51 4.36 6.72 5.24 4.65 3.70 2.19 20.85%
EPS 1.61 -1.83 0.81 0.07 -0.02 0.09 -0.10 -
DPS 0.00 0.00 0.00 0.00 1.20 0.00 1.05 -
NAPS 0.4267 0.417 0.32 0.3153 0.3237 0.3345 0.425 0.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.245 0.325 0.175 0.14 0.17 0.16 0.14 -
P/RPS 3.16 7.23 2.53 2.59 3.55 4.24 6.75 -11.00%
P/EPS 14.72 -17.22 20.91 206.63 -797.19 168.69 -149.27 -
EY 6.79 -5.81 4.78 0.48 -0.13 0.59 -0.67 -
DY 0.00 0.00 0.00 0.00 7.30 0.00 7.14 -
P/NAPS 0.56 0.76 0.53 0.43 0.51 0.47 0.35 7.49%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/11/16 24/11/15 28/05/14 31/05/13 29/05/12 25/05/11 26/05/10 -
Price 0.24 0.37 0.215 0.17 0.14 0.14 0.13 -
P/RPS 3.10 8.24 3.10 3.15 2.92 3.71 6.26 -10.23%
P/EPS 14.42 -19.61 25.69 250.91 -656.51 147.61 -138.61 -
EY 6.94 -5.10 3.89 0.40 -0.15 0.68 -0.72 -
DY 0.00 0.00 0.00 0.00 8.87 0.00 7.69 -
P/NAPS 0.55 0.86 0.65 0.52 0.42 0.41 0.32 8.67%

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