[MUH] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -86.24%
YoY- -69.61%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 57,813 59,694 48,596 32,242 32,429 28,384 31,448 50.01%
PBT 29,166 34,128 15,300 1,133 6,077 4,886 6,064 184.66%
Tax -4,593 -4,830 -4,012 -512 -1,553 -1,340 -1,552 105.99%
NP 24,573 29,298 11,288 621 4,524 3,546 4,512 209.22%
-
NP to SH 24,576 29,302 11,292 623 4,526 3,548 4,512 209.25%
-
Tax Rate 15.75% 14.15% 26.22% 45.19% 25.56% 27.43% 25.59% -
Total Cost 33,240 30,396 37,308 31,621 27,905 24,838 26,936 15.03%
-
Net Worth 60,631 56,938 44,851 42,237 44,809 43,294 42,695 26.31%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 60,631 56,938 44,851 42,237 44,809 43,294 42,695 26.31%
NOSH 52,723 52,720 52,766 52,796 52,717 52,797 52,710 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 42.50% 49.08% 23.23% 1.93% 13.95% 12.49% 14.35% -
ROE 40.53% 51.46% 25.18% 1.47% 10.10% 8.20% 10.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 109.65 113.23 92.10 61.07 61.52 53.76 59.66 49.98%
EPS 46.61 55.58 21.40 1.18 8.59 6.72 8.56 209.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.08 0.85 0.80 0.85 0.82 0.81 26.29%
Adjusted Per Share Value based on latest NOSH - 52,699
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 102.47 105.80 86.13 57.15 57.48 50.31 55.74 50.01%
EPS 43.56 51.94 20.01 1.10 8.02 6.29 8.00 209.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0747 1.0092 0.795 0.7486 0.7942 0.7674 0.7568 26.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.94 0.71 0.405 0.36 0.315 0.29 0.27 -
P/RPS 1.77 0.63 0.44 0.59 0.51 0.54 0.45 148.96%
P/EPS 4.16 1.28 1.89 30.51 3.67 4.32 3.15 20.35%
EY 24.03 78.28 52.84 3.28 27.26 23.17 31.70 -16.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.66 0.48 0.45 0.37 0.35 0.33 196.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 30/05/14 28/02/14 26/11/13 27/08/13 28/05/13 -
Price 1.78 1.22 0.46 0.46 0.345 0.27 0.28 -
P/RPS 1.62 1.08 0.50 0.75 0.56 0.50 0.47 128.00%
P/EPS 3.82 2.20 2.15 38.98 4.02 4.02 3.27 10.90%
EY 26.19 45.56 46.52 2.57 24.89 24.89 30.57 -9.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.13 0.54 0.58 0.41 0.33 0.35 169.43%

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