[MUH] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -16.95%
YoY- -77.69%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 23,103 29,847 14,192 13,837 6,521 6,130 3,698 35.69%
PBT 7,425 17,064 2,443 719 1,788 9,526 -1,010 -
Tax -1,898 -2,415 -670 -372 -229 -59 1 -
NP 5,527 14,649 1,773 347 1,559 9,467 -1,009 -
-
NP to SH 5,528 14,651 1,774 348 1,560 9,468 -1,009 -
-
Tax Rate 25.56% 14.15% 27.43% 51.74% 12.81% 0.62% - -
Total Cost 17,576 15,198 12,419 13,490 4,962 -3,337 4,707 24.54%
-
Net Worth 69,013 56,938 43,294 39,545 38,024 39,537 26,941 16.96%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 69,013 56,938 43,294 39,545 38,024 39,537 26,941 16.96%
NOSH 56,419 52,720 52,797 52,727 52,702 52,717 52,827 1.10%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 23.92% 49.08% 12.49% 2.51% 23.91% 154.44% -27.29% -
ROE 8.01% 25.73% 4.10% 0.88% 4.10% 23.95% -3.75% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 43.18 56.61 26.88 26.24 12.37 11.63 7.00 35.40%
EPS 10.41 27.79 3.36 0.66 2.96 17.96 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.08 0.82 0.75 0.7215 0.75 0.51 16.71%
Adjusted Per Share Value based on latest NOSH - 53,846
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 40.95 52.90 25.15 24.53 11.56 10.87 6.55 35.70%
EPS 9.80 25.97 3.14 0.62 2.77 16.78 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2232 1.0092 0.7674 0.7009 0.674 0.7008 0.4775 16.96%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.27 0.71 0.29 0.32 0.50 0.16 0.25 -
P/RPS 2.94 1.25 1.08 1.22 4.04 1.38 3.57 -3.18%
P/EPS 12.29 2.55 8.63 48.48 16.89 0.89 -13.09 -
EY 8.14 39.14 11.59 2.06 5.92 112.25 -7.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.66 0.35 0.43 0.69 0.21 0.49 12.24%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 27/08/13 29/08/12 23/08/11 25/08/10 20/08/09 -
Price 1.06 1.22 0.27 0.30 0.38 0.18 0.18 -
P/RPS 2.45 2.15 1.00 1.14 3.07 1.55 2.57 -0.79%
P/EPS 10.26 4.39 8.04 45.45 12.84 1.00 -9.42 -
EY 9.75 22.78 12.44 2.20 7.79 99.78 -10.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.13 0.33 0.40 0.53 0.24 0.35 15.23%

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