[MUH] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -117.38%
YoY- -111.34%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 47,897 28,607 22,479 11,490 12,753 12,755 11,804 26.27%
PBT 15,753 4,717 1,434 -1,061 11,280 158 190 108.74%
Tax -2,256 -1,245 -283 -207 -117 -238 -158 55.72%
NP 13,497 3,472 1,151 -1,268 11,163 -80 32 173.72%
-
NP to SH 13,500 3,476 1,154 -1,266 11,163 -78 35 169.67%
-
Tax Rate 14.32% 26.39% 19.74% - 1.04% 150.63% 83.16% -
Total Cost 34,400 25,135 21,328 12,758 1,590 12,835 11,772 19.55%
-
Net Worth 56,951 43,419 40,384 38,042 39,553 26,898 26,111 13.87%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 56,951 43,419 40,384 38,042 39,553 26,898 26,111 13.87%
NOSH 52,732 52,950 53,846 52,727 52,738 52,741 52,222 0.16%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 28.18% 12.14% 5.12% -11.04% 87.53% -0.63% 0.27% -
ROE 23.70% 8.01% 2.86% -3.33% 28.22% -0.29% 0.13% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 90.83 54.03 41.75 21.79 24.18 24.18 22.60 26.07%
EPS 25.60 6.56 2.14 -2.40 21.17 -0.15 0.07 167.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.82 0.75 0.7215 0.75 0.51 0.50 13.68%
Adjusted Per Share Value based on latest NOSH - 52,727
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 84.90 50.70 39.84 20.37 22.60 22.61 20.92 26.28%
EPS 23.93 6.16 2.05 -2.24 19.79 -0.14 0.06 171.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0094 0.7696 0.7158 0.6743 0.7011 0.4768 0.4628 13.87%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.71 0.29 0.32 0.50 0.16 0.25 0.18 -
P/RPS 0.78 0.54 0.77 2.29 0.66 1.03 0.80 -0.42%
P/EPS 2.77 4.42 14.93 -20.82 0.76 -169.04 268.57 -53.32%
EY 36.06 22.64 6.70 -4.80 132.29 -0.59 0.37 114.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.35 0.43 0.69 0.21 0.49 0.36 10.62%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 29/08/12 23/08/11 25/08/10 20/08/09 28/08/08 -
Price 1.22 0.27 0.30 0.38 0.18 0.18 0.14 -
P/RPS 1.34 0.50 0.72 1.74 0.74 0.74 0.62 13.69%
P/EPS 4.77 4.11 14.00 -15.83 0.85 -121.71 208.89 -46.72%
EY 20.98 24.31 7.14 -6.32 117.59 -0.82 0.48 87.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.33 0.40 0.53 0.24 0.35 0.28 26.16%

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