[MUH] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.52%
YoY- -61.97%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 13,709 57,813 32,429 25,216 14,345 11,578 9,901 4.43%
PBT -4,806 29,166 6,077 1,636 2,845 13,130 -1,090 21.86%
Tax 225 -4,593 -1,553 -712 -402 -172 -52 -
NP -4,581 24,573 4,524 924 2,442 12,958 -1,142 20.33%
-
NP to SH -4,578 24,576 4,526 929 2,444 12,960 -1,142 20.32%
-
Tax Rate - 15.75% 25.56% 43.52% 14.13% 1.31% - -
Total Cost 18,290 33,240 27,905 24,292 11,902 -1,380 11,043 6.95%
-
Net Worth 73,344 60,631 44,809 40,130 38,429 39,555 26,814 14.34%
Dividend
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 73,344 60,631 44,809 40,130 38,429 39,555 26,814 14.34%
NOSH 56,419 52,723 52,717 52,803 52,643 52,740 52,576 0.94%
Ratio Analysis
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -33.42% 42.50% 13.95% 3.66% 17.03% 111.92% -11.54% -
ROE -6.24% 40.53% 10.10% 2.32% 6.36% 32.76% -4.26% -
Per Share
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.30 109.65 61.52 47.75 27.25 21.95 18.83 3.45%
EPS -8.12 46.61 8.59 1.76 4.64 24.57 -2.17 19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.15 0.85 0.76 0.73 0.75 0.51 13.28%
Adjusted Per Share Value based on latest NOSH - 52,878
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.30 102.47 57.48 44.69 25.43 20.52 17.55 4.43%
EPS -8.12 43.56 8.02 1.65 4.33 22.97 -2.03 20.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.0747 0.7942 0.7113 0.6812 0.7011 0.4753 14.34%
Price Multiplier on Financial Quarter End Date
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/17 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.88 1.94 0.315 0.26 0.30 0.15 0.17 -
P/RPS 3.62 1.77 0.51 0.54 1.10 0.68 0.90 20.37%
P/EPS -10.84 4.16 3.67 14.77 6.46 0.61 -7.82 4.44%
EY -9.22 24.03 27.26 6.77 15.48 163.82 -12.78 -4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.69 0.37 0.34 0.41 0.20 0.33 10.11%
Price Multiplier on Announcement Date
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/05/17 27/11/14 26/11/13 28/11/12 29/11/11 30/11/10 23/11/09 -
Price 0.80 1.78 0.345 0.26 0.33 0.20 0.16 -
P/RPS 3.29 1.62 0.56 0.54 1.21 0.91 0.85 19.76%
P/EPS -9.86 3.82 4.02 14.77 7.11 0.81 -7.36 3.97%
EY -10.14 26.19 24.89 6.77 14.07 122.87 -13.58 -3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.55 0.41 0.34 0.45 0.27 0.31 9.67%

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