[MUH] QoQ Cumulative 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- -81.65%
YoY- -69.61%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 43,360 29,847 12,149 32,242 24,322 14,192 7,862 211.83%
PBT 21,875 17,064 3,825 1,133 4,558 2,443 1,516 491.73%
Tax -3,445 -2,415 -1,003 -512 -1,165 -670 -388 328.21%
NP 18,430 14,649 2,822 621 3,393 1,773 1,128 542.79%
-
NP to SH 18,432 14,651 2,823 623 3,395 1,774 1,128 542.84%
-
Tax Rate 15.75% 14.15% 26.22% 45.19% 25.56% 27.43% 25.59% -
Total Cost 24,930 15,198 9,327 31,621 20,929 12,419 6,734 139.12%
-
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 30.40% 25.73% 6.29% 1.47% 7.58% 4.10% 2.64% -
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 82.24 56.61 23.02 61.07 46.14 26.88 14.92 211.71%
EPS 34.96 27.79 5.35 1.18 6.44 3.36 2.14 542.73%
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 76.85 52.90 21.53 57.15 43.11 25.15 13.94 211.74%
EPS 32.67 25.97 5.00 1.10 6.02 3.14 2.00 542.69%
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 2.36 1.25 1.76 0.59 0.68 1.08 1.81 19.33%
P/EPS 5.55 2.55 7.57 30.51 4.89 8.63 12.62 -42.14%
EY 18.02 39.14 13.21 3.28 20.44 11.59 7.93 72.75%
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 2.16 2.15 2.00 0.75 0.75 1.00 1.88 9.68%
P/EPS 5.09 4.39 8.60 38.98 5.36 8.04 13.08 -46.66%
EY 19.64 22.78 11.63 2.57 18.67 12.44 7.64 87.54%
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