[MUH] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -58.47%
YoY- -77.69%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 31,448 28,253 25,216 27,674 30,348 15,163 14,345 68.67%
PBT 6,064 2,994 1,636 1,438 2,600 2,503 2,845 65.54%
Tax -1,552 -948 -712 -744 -924 -140 -402 145.89%
NP 4,512 2,046 924 694 1,676 2,363 2,442 50.51%
-
NP to SH 4,512 2,050 929 696 1,676 2,364 2,444 50.43%
-
Tax Rate 25.59% 31.66% 43.52% 51.74% 35.54% 5.59% 14.13% -
Total Cost 26,936 26,207 24,292 26,980 28,672 12,800 11,902 72.28%
-
Net Worth 42,695 41,677 40,130 39,545 39,778 39,539 38,429 7.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,695 41,677 40,130 39,545 39,778 39,539 38,429 7.26%
NOSH 52,710 52,756 52,803 52,727 53,037 52,719 52,643 0.08%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.35% 7.24% 3.66% 2.51% 5.52% 15.58% 17.03% -
ROE 10.57% 4.92% 2.32% 1.76% 4.21% 5.98% 6.36% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 59.66 53.55 47.75 52.49 57.22 28.76 27.25 68.52%
EPS 8.56 3.89 1.76 1.32 3.16 4.48 4.64 50.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.76 0.75 0.75 0.75 0.73 7.17%
Adjusted Per Share Value based on latest NOSH - 53,846
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 55.74 50.08 44.69 49.05 53.79 26.88 25.43 68.65%
EPS 8.00 3.63 1.65 1.23 2.97 4.19 4.33 50.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7568 0.7387 0.7113 0.7009 0.7051 0.7008 0.6812 7.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.27 0.26 0.26 0.32 0.41 0.33 0.30 -
P/RPS 0.45 0.49 0.54 0.61 0.72 1.15 1.10 -44.86%
P/EPS 3.15 6.69 14.77 24.24 12.97 7.36 6.46 -38.02%
EY 31.70 14.95 6.77 4.13 7.71 13.59 15.48 61.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.34 0.43 0.55 0.44 0.41 -13.46%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 28/11/12 29/08/12 24/05/12 29/02/12 29/11/11 -
Price 0.28 0.21 0.26 0.30 0.39 0.38 0.33 -
P/RPS 0.47 0.39 0.54 0.57 0.68 1.32 1.21 -46.73%
P/EPS 3.27 5.40 14.77 22.73 12.34 8.47 7.11 -40.38%
EY 30.57 18.50 6.77 4.40 8.10 11.80 14.07 67.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.34 0.40 0.52 0.51 0.45 -15.41%

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