[MUH] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -21.27%
YoY- -74.43%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 28,252 23,315 22,479 20,097 15,163 13,174 11,490 81.67%
PBT 2,995 1,597 1,434 2,231 2,503 -1,036 -1,061 -
Tax -948 -372 -283 -372 -141 -210 -207 174.50%
NP 2,047 1,225 1,151 1,859 2,362 -1,246 -1,268 -
-
NP to SH 2,051 1,230 1,154 1,862 2,365 -1,244 -1,266 -
-
Tax Rate 31.65% 23.29% 19.74% 16.67% 5.63% - - -
Total Cost 26,205 22,090 21,328 18,238 12,801 14,420 12,758 61.23%
-
Net Worth 41,657 40,187 40,384 39,778 39,664 38,325 38,042 6.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 41,657 40,187 40,384 39,778 39,664 38,325 38,042 6.20%
NOSH 52,731 52,878 53,846 53,037 52,886 52,500 52,727 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.25% 5.25% 5.12% 9.25% 15.58% -9.46% -11.04% -
ROE 4.92% 3.06% 2.86% 4.68% 5.96% -3.25% -3.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.58 44.09 41.75 37.89 28.67 25.09 21.79 81.68%
EPS 3.89 2.33 2.14 3.51 4.47 -2.37 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.75 0.75 0.75 0.73 0.7215 6.20%
Adjusted Per Share Value based on latest NOSH - 53,037
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.08 41.32 39.84 35.62 26.88 23.35 20.37 81.66%
EPS 3.64 2.18 2.05 3.30 4.19 -2.20 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7384 0.7123 0.7158 0.7051 0.703 0.6793 0.6743 6.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.26 0.32 0.41 0.33 0.30 0.50 -
P/RPS 0.49 0.59 0.77 1.08 1.15 1.20 2.29 -64.05%
P/EPS 6.68 11.18 14.93 11.68 7.38 -12.66 -20.82 -
EY 14.96 8.95 6.70 8.56 13.55 -7.90 -4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.43 0.55 0.44 0.41 0.69 -38.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 29/08/12 24/05/12 29/02/12 29/11/11 23/08/11 -
Price 0.21 0.26 0.30 0.39 0.38 0.33 0.38 -
P/RPS 0.39 0.59 0.72 1.03 1.33 1.32 1.74 -62.93%
P/EPS 5.40 11.18 14.00 11.11 8.50 -13.93 -15.83 -
EY 18.52 8.95 7.14 9.00 11.77 -7.18 -6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.40 0.52 0.51 0.45 0.53 -36.08%

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