[MUH] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 94.87%
YoY- 117.29%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 16,399 7,920 9,341 4,404 2,415 2,895 4,791 22.75%
PBT 4,393 -3,425 1,767 369 -3,170 1,561 270 59.15%
Tax -1,141 653 -414 162 93 -18 -103 49.27%
NP 3,252 -2,772 1,353 531 -3,077 1,543 167 63.98%
-
NP to SH 3,252 -2,772 1,353 532 -3,077 1,543 168 63.82%
-
Tax Rate 25.97% - 23.43% -43.90% - 1.15% 38.15% -
Total Cost 13,147 10,692 7,988 3,873 5,492 1,352 4,624 19.01%
-
Net Worth 63,828 42,159 41,657 39,664 35,872 28,437 27,299 15.19%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 63,828 42,159 41,657 39,664 35,872 28,437 27,299 15.19%
NOSH 52,750 52,699 52,731 52,886 52,753 52,662 52,500 0.07%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 19.83% -35.00% 14.48% 12.06% -127.41% 53.30% 3.49% -
ROE 5.09% -6.58% 3.25% 1.34% -8.58% 5.43% 0.62% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 31.09 15.03 17.71 8.33 4.58 5.50 9.13 22.64%
EPS 6.17 -5.26 2.57 1.01 -5.83 2.93 0.32 63.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.80 0.79 0.75 0.68 0.54 0.52 15.10%
Adjusted Per Share Value based on latest NOSH - 52,886
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 29.07 14.04 16.56 7.81 4.28 5.13 8.49 22.75%
EPS 5.76 -4.91 2.40 0.94 -5.45 2.73 0.30 63.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1313 0.7473 0.7384 0.703 0.6358 0.504 0.4839 15.19%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.35 0.36 0.26 0.33 0.17 0.14 0.30 -
P/RPS 4.34 2.40 1.47 3.96 3.71 2.55 3.29 4.72%
P/EPS 21.90 -6.84 10.13 32.81 -2.91 4.78 93.75 -21.51%
EY 4.57 -14.61 9.87 3.05 -34.31 20.93 1.07 27.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.45 0.33 0.44 0.25 0.26 0.58 11.58%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 02/03/09 -
Price 1.51 0.46 0.21 0.38 0.40 0.23 0.19 -
P/RPS 4.86 3.06 1.19 4.56 8.74 4.18 2.08 15.18%
P/EPS 24.49 -8.75 8.18 37.78 -6.86 7.85 59.38 -13.71%
EY 4.08 -11.43 12.22 2.65 -14.58 12.74 1.68 15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.58 0.27 0.51 0.59 0.43 0.37 22.48%

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