[MUH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 25.94%
YoY- 201.21%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 36,529 32,242 33,663 28,607 28,527 28,252 23,315 34.93%
PBT 3,441 1,132 6,324 4,717 3,861 2,995 1,597 66.89%
Tax -1,126 -511 -1,578 -1,245 -1,105 -948 -372 109.39%
NP 2,315 621 4,746 3,472 2,756 2,047 1,225 52.91%
-
NP to SH 2,318 623 4,748 3,476 2,760 2,051 1,230 52.63%
-
Tax Rate 32.72% 45.14% 24.95% 26.39% 28.62% 31.65% 23.29% -
Total Cost 34,214 31,621 28,917 25,135 25,771 26,205 22,090 33.90%
-
Net Worth 44,851 42,159 44,881 43,419 42,695 41,657 40,187 7.60%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 44,851 42,159 44,881 43,419 42,695 41,657 40,187 7.60%
NOSH 52,766 52,699 52,801 52,950 52,710 52,731 52,878 -0.14%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.34% 1.93% 14.10% 12.14% 9.66% 7.25% 5.25% -
ROE 5.17% 1.48% 10.58% 8.01% 6.46% 4.92% 3.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 69.23 61.18 63.75 54.03 54.12 53.58 44.09 35.13%
EPS 4.39 1.18 8.99 6.56 5.24 3.89 2.33 52.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.85 0.82 0.81 0.79 0.76 7.75%
Adjusted Per Share Value based on latest NOSH - 52,950
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 64.75 57.15 59.67 50.70 50.56 50.08 41.32 34.94%
EPS 4.11 1.10 8.42 6.16 4.89 3.64 2.18 52.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.795 0.7473 0.7955 0.7696 0.7568 0.7384 0.7123 7.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.405 0.36 0.315 0.29 0.27 0.26 0.26 -
P/RPS 0.59 0.59 0.49 0.54 0.50 0.49 0.59 0.00%
P/EPS 9.22 30.45 3.50 4.42 5.16 6.68 11.18 -12.06%
EY 10.85 3.28 28.55 22.64 19.39 14.96 8.95 13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.37 0.35 0.33 0.33 0.34 25.87%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 26/11/13 27/08/13 28/05/13 28/02/13 28/11/12 -
Price 0.46 0.46 0.345 0.27 0.28 0.21 0.26 -
P/RPS 0.66 0.75 0.54 0.50 0.52 0.39 0.59 7.76%
P/EPS 10.47 38.91 3.84 4.11 5.35 5.40 11.18 -4.28%
EY 9.55 2.57 26.06 24.31 18.70 18.52 8.95 4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.41 0.33 0.35 0.27 0.34 36.16%

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