[MUH] QoQ TTM 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- -86.88%
YoY- -69.62%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 51,281 47,897 36,529 32,242 33,663 28,607 28,527 47.79%
PBT 18,450 15,753 3,441 1,132 6,324 4,717 3,861 183.43%
Tax -2,792 -2,256 -1,126 -511 -1,578 -1,245 -1,105 85.40%
NP 15,658 13,497 2,315 621 4,746 3,472 2,756 218.06%
-
NP to SH 15,660 13,500 2,318 623 4,748 3,476 2,760 217.78%
-
Tax Rate 15.13% 14.32% 32.72% 45.14% 24.95% 26.39% 28.62% -
Total Cost 35,623 34,400 34,214 31,621 28,917 25,135 25,771 24.06%
-
Net Worth 60,643 56,951 44,851 42,159 44,881 43,419 42,695 26.33%
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 60,643 56,951 44,851 42,159 44,881 43,419 42,695 26.33%
NOSH 52,733 52,732 52,766 52,699 52,801 52,950 52,710 0.02%
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 30.53% 28.18% 6.34% 1.93% 14.10% 12.14% 9.66% -
ROE 25.82% 23.70% 5.17% 1.48% 10.58% 8.01% 6.46% -
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 97.25 90.83 69.23 61.18 63.75 54.03 54.12 47.75%
EPS 29.70 25.60 4.39 1.18 8.99 6.56 5.24 217.55%
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 90.89 84.90 64.75 57.15 59.67 50.70 50.56 47.79%
EPS 27.76 23.93 4.11 1.10 8.42 6.16 4.89 217.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0749 1.0094 0.795 0.7473 0.7955 0.7696 0.7568 26.32%
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 1.99 0.78 0.59 0.59 0.49 0.54 0.50 150.93%
P/EPS 6.53 2.77 9.22 30.45 3.50 4.42 5.16 16.98%
EY 15.31 36.06 10.85 3.28 28.55 22.64 19.39 -14.56%
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 1.83 1.34 0.66 0.75 0.54 0.50 0.52 131.18%
P/EPS 5.99 4.77 10.47 38.91 3.84 4.11 5.35 7.81%
EY 16.68 20.98 9.55 2.57 26.06 24.31 18.70 -7.33%
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