[MUH] YoY 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- 598.57%
YoY- 27.84%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
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 426 13,514 10,130 5,074 4,238 2,554 3,728 -25.10%
PBT -2,707 4,812 2,115 508 345 320 192 -
Tax 413 -1,031 -495 -162 -73 -70 -40 -
NP -2,294 3,781 1,620 346 272 250 152 -
-
NP to SH -2,293 3,781 1,621 349 273 250 152 -
-
Tax Rate - 21.43% 23.40% 31.89% 21.16% 21.88% 20.83% -
Total Cost 2,720 9,733 8,510 4,728 3,966 2,304 3,576 -3.58%
-
Net Worth 73,344 60,643 44,881 40,187 38,325 39,062 26,731 14.39%
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 60,643 44,881 40,187 38,325 39,062 26,731 14.39%
NOSH 56,419 52,733 52,801 52,878 52,500 52,083 52,413 0.98%
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 -538.50% 27.98% 15.99% 6.82% 6.42% 9.79% 4.08% -
ROE -3.13% 6.23% 3.61% 0.87% 0.71% 0.64% 0.57% -
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 0.76 25.63 19.19 9.60 8.07 4.90 7.11 -25.76%
EPS -4.06 7.17 3.07 0.66 0.52 0.48 0.29 -
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 0.76 23.95 17.95 8.99 7.51 4.53 6.61 -25.04%
EPS -4.06 6.70 2.87 0.62 0.48 0.44 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.0749 0.7955 0.7123 0.6793 0.6924 0.4738 14.39%
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 116.55 7.57 1.64 2.71 3.72 3.06 2.39 67.86%
P/EPS -21.65 27.06 10.26 39.39 57.69 31.25 58.62 -
EY -4.62 3.70 9.75 2.54 1.73 3.20 1.71 -
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 105.95 6.95 1.80 2.71 4.09 4.08 2.25 67.08%
P/EPS -19.68 24.83 11.24 39.39 63.46 41.67 55.17 -
EY -5.08 4.03 8.90 2.54 1.58 2.40 1.81 -
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