[MUH] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -57.21%
YoY- 9.2%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 13,514 10,130 5,074 4,238 2,554 3,728 4,266 21.17%
PBT 4,812 2,115 508 345 320 192 898 32.26%
Tax -1,031 -495 -162 -73 -70 -40 -136 40.13%
NP 3,781 1,620 346 272 250 152 762 30.58%
-
NP to SH 3,781 1,621 349 273 250 152 763 30.55%
-
Tax Rate 21.43% 23.40% 31.89% 21.16% 21.88% 20.83% 15.14% -
Total Cost 9,733 8,510 4,728 3,966 2,304 3,576 3,504 18.55%
-
Net Worth 60,643 44,881 40,187 38,325 39,062 26,731 27,362 14.17%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 60,643 44,881 40,187 38,325 39,062 26,731 27,362 14.17%
NOSH 52,733 52,801 52,878 52,500 52,083 52,413 52,620 0.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 27.98% 15.99% 6.82% 6.42% 9.79% 4.08% 17.86% -
ROE 6.23% 3.61% 0.87% 0.71% 0.64% 0.57% 2.79% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.63 19.19 9.60 8.07 4.90 7.11 8.11 21.12%
EPS 7.17 3.07 0.66 0.52 0.48 0.29 1.45 30.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.85 0.76 0.73 0.75 0.51 0.52 14.13%
Adjusted Per Share Value based on latest NOSH - 52,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 23.95 17.95 8.99 7.51 4.53 6.61 7.56 21.17%
EPS 6.70 2.87 0.62 0.48 0.44 0.27 1.35 30.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0749 0.7955 0.7123 0.6793 0.6924 0.4738 0.485 14.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.94 0.315 0.26 0.30 0.15 0.17 0.36 -
P/RPS 7.57 1.64 2.71 3.72 3.06 2.39 4.44 9.29%
P/EPS 27.06 10.26 39.39 57.69 31.25 58.62 24.83 1.44%
EY 3.70 9.75 2.54 1.73 3.20 1.71 4.03 -1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.37 0.34 0.41 0.20 0.33 0.69 16.09%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 26/11/13 28/11/12 29/11/11 30/11/10 23/11/09 27/11/08 -
Price 1.78 0.345 0.26 0.33 0.20 0.16 0.24 -
P/RPS 6.95 1.80 2.71 4.09 4.08 2.25 2.96 15.28%
P/EPS 24.83 11.24 39.39 63.46 41.67 55.17 16.55 6.99%
EY 4.03 8.90 2.54 1.58 2.40 1.81 6.04 -6.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.41 0.34 0.45 0.27 0.31 0.46 22.43%

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