[MUH] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -44.47%
YoY- 228.11%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 48,596 31,448 30,348 10,612 12,240 5,576 10,524 29.02%
PBT 15,300 6,064 2,600 3,688 1,124 -2,732 -176 -
Tax -4,012 -1,552 -924 0 0 4 0 -
NP 11,288 4,512 1,676 3,688 1,124 -2,728 -176 -
-
NP to SH 11,292 4,512 1,676 3,688 1,124 -2,728 -172 -
-
Tax Rate 26.22% 25.59% 35.54% 0.00% 0.00% - - -
Total Cost 37,308 26,936 28,672 6,924 11,116 8,304 10,700 23.12%
-
Net Worth 44,851 42,695 39,778 37,406 30,220 26,962 26,875 8.90%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 44,851 42,695 39,778 37,406 30,220 26,962 26,875 8.90%
NOSH 52,766 52,710 53,037 52,685 53,018 52,868 53,750 -0.30%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 23.23% 14.35% 5.52% 34.75% 9.18% -48.92% -1.67% -
ROE 25.18% 10.57% 4.21% 9.86% 3.72% -10.12% -0.64% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 92.10 59.66 57.22 20.14 23.09 10.55 19.58 29.42%
EPS 21.40 8.56 3.16 7.00 2.12 -5.16 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.75 0.71 0.57 0.51 0.50 9.24%
Adjusted Per Share Value based on latest NOSH - 52,685
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 86.13 55.74 53.79 18.81 21.69 9.88 18.65 29.03%
EPS 20.01 8.00 2.97 6.54 1.99 -4.84 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.795 0.7568 0.7051 0.663 0.5356 0.4779 0.4763 8.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.405 0.27 0.41 0.40 0.15 0.18 0.22 -
P/RPS 0.44 0.45 0.72 1.99 0.65 1.71 1.12 -14.41%
P/EPS 1.89 3.15 12.97 5.71 7.08 -3.49 -68.75 -
EY 52.84 31.70 7.71 17.50 14.13 -28.67 -1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.55 0.56 0.26 0.35 0.44 1.46%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 28/05/13 24/05/12 26/05/11 31/05/10 27/05/09 28/05/08 -
Price 0.46 0.28 0.39 0.48 0.17 0.19 0.25 -
P/RPS 0.50 0.47 0.68 2.38 0.74 1.80 1.28 -14.49%
P/EPS 2.15 3.27 12.34 6.86 8.02 -3.68 -78.13 -
EY 46.52 30.57 8.10 14.58 12.47 -27.16 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.35 0.52 0.68 0.30 0.37 0.50 1.29%

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