[MUH] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 915.13%
YoY- 818.45%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 9,341 4,404 2,415 2,895 4,791 2,156 2,514 24.42%
PBT 1,767 369 -3,170 1,561 270 -43 436 26.24%
Tax -414 162 93 -18 -103 -108 -597 -5.91%
NP 1,353 531 -3,077 1,543 167 -151 -161 -
-
NP to SH 1,353 532 -3,077 1,543 168 -151 -160 -
-
Tax Rate 23.43% -43.90% - 1.15% 38.15% - 136.93% -
Total Cost 7,988 3,873 5,492 1,352 4,624 2,307 2,675 19.98%
-
Net Worth 41,657 39,664 35,872 28,437 27,299 26,034 27,733 7.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 41,657 39,664 35,872 28,437 27,299 26,034 27,733 7.00%
NOSH 52,731 52,886 52,753 52,662 52,500 52,068 53,333 -0.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.48% 12.06% -127.41% 53.30% 3.49% -7.00% -6.40% -
ROE 3.25% 1.34% -8.58% 5.43% 0.62% -0.58% -0.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.71 8.33 4.58 5.50 9.13 4.14 4.71 24.67%
EPS 2.57 1.01 -5.83 2.93 0.32 -0.29 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.75 0.68 0.54 0.52 0.50 0.52 7.21%
Adjusted Per Share Value based on latest NOSH - 52,662
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.56 7.81 4.28 5.13 8.49 3.82 4.46 24.41%
EPS 2.40 0.94 -5.45 2.73 0.30 -0.27 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7384 0.703 0.6358 0.504 0.4839 0.4614 0.4916 7.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.33 0.17 0.14 0.30 0.31 0.10 -
P/RPS 1.47 3.96 3.71 2.55 3.29 7.49 2.12 -5.91%
P/EPS 10.13 32.81 -2.91 4.78 93.75 -106.90 -33.33 -
EY 9.87 3.05 -34.31 20.93 1.07 -0.94 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.25 0.26 0.58 0.62 0.19 9.62%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 24/02/10 02/03/09 28/02/08 28/02/07 -
Price 0.21 0.38 0.40 0.23 0.19 0.21 0.16 -
P/RPS 1.19 4.56 8.74 4.18 2.08 5.07 3.39 -15.99%
P/EPS 8.18 37.78 -6.86 7.85 59.38 -72.41 -53.33 -
EY 12.22 2.65 -14.58 12.74 1.68 -1.38 -1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.51 0.59 0.43 0.37 0.42 0.31 -2.27%

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