[MUH] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -15.4%
YoY- -83.52%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 59,694 28,384 27,674 13,042 12,260 7,396 12,422 29.88%
PBT 34,128 4,886 1,438 3,576 19,052 -2,020 194 136.61%
Tax -4,830 -1,340 -744 -458 -118 2 0 -
NP 29,298 3,546 694 3,118 18,934 -2,018 194 130.67%
-
NP to SH 29,302 3,548 696 3,120 18,936 -2,018 196 130.28%
-
Tax Rate 14.15% 27.43% 51.74% 12.81% 0.62% - 0.00% -
Total Cost 30,396 24,838 26,980 9,924 -6,674 9,414 12,228 16.38%
-
Net Worth 56,938 43,294 39,545 38,024 39,537 26,941 27,222 13.08%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 56,938 43,294 39,545 38,024 39,537 26,941 27,222 13.08%
NOSH 52,720 52,797 52,727 52,702 52,717 52,827 54,444 -0.53%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 49.08% 12.49% 2.51% 23.91% 154.44% -27.29% 1.56% -
ROE 51.46% 8.20% 1.76% 8.21% 47.89% -7.49% 0.72% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 113.23 53.76 52.49 24.75 23.26 14.00 22.82 30.58%
EPS 55.58 6.72 1.32 5.92 35.92 -3.82 0.36 131.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.82 0.75 0.7215 0.75 0.51 0.50 13.68%
Adjusted Per Share Value based on latest NOSH - 52,727
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 105.80 50.31 49.05 23.12 21.73 13.11 22.02 29.88%
EPS 51.94 6.29 1.23 5.53 33.56 -3.58 0.35 130.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0092 0.7674 0.7009 0.674 0.7008 0.4775 0.4825 13.08%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.71 0.29 0.32 0.50 0.16 0.25 0.18 -
P/RPS 0.63 0.54 0.61 2.02 0.69 1.79 0.79 -3.69%
P/EPS 1.28 4.32 24.24 8.45 0.45 -6.54 50.00 -45.69%
EY 78.28 23.17 4.13 11.84 224.50 -15.28 2.00 84.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.35 0.43 0.69 0.21 0.49 0.36 10.62%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 29/08/12 23/08/11 25/08/10 20/08/09 28/08/08 -
Price 1.22 0.27 0.30 0.38 0.18 0.18 0.14 -
P/RPS 1.08 0.50 0.57 1.54 0.77 1.29 0.61 9.98%
P/EPS 2.20 4.02 22.73 6.42 0.50 -4.71 38.89 -38.02%
EY 45.56 24.89 4.40 15.58 199.56 -21.22 2.57 61.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.33 0.40 0.53 0.24 0.35 0.28 26.16%

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