[MUH] YoY Cumulative 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- 69.2%
YoY- -83.52%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 29,847 14,192 13,837 6,521 6,130 3,698 6,211 29.88%
PBT 17,064 2,443 719 1,788 9,526 -1,010 97 136.61%
Tax -2,415 -670 -372 -229 -59 1 0 -
NP 14,649 1,773 347 1,559 9,467 -1,009 97 130.67%
-
NP to SH 14,651 1,774 348 1,560 9,468 -1,009 98 130.28%
-
Tax Rate 14.15% 27.43% 51.74% 12.81% 0.62% - 0.00% -
Total Cost 15,198 12,419 13,490 4,962 -3,337 4,707 6,114 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 25.73% 4.10% 0.88% 4.10% 23.95% -3.75% 0.36% -
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 56.61 26.88 26.24 12.37 11.63 7.00 11.41 30.58%
EPS 27.79 3.36 0.66 2.96 17.96 -1.91 0.18 131.52%
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 52.90 25.15 24.53 11.56 10.87 6.55 11.01 29.88%
EPS 25.97 3.14 0.62 2.77 16.78 -1.79 0.17 131.12%
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 1.25 1.08 1.22 4.04 1.38 3.57 1.58 -3.82%
P/EPS 2.55 8.63 48.48 16.89 0.89 -13.09 100.00 -45.73%
EY 39.14 11.59 2.06 5.92 112.25 -7.64 1.00 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 2.15 1.00 1.14 3.07 1.55 2.57 1.23 9.74%
P/EPS 4.39 8.04 45.45 12.84 1.00 -9.42 77.78 -38.05%
EY 22.78 12.44 2.20 7.79 99.78 -10.61 1.29 61.33%
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