Highlights

[MUH] QoQ Quarter Result on 2012-09-30 [#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


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 6,330 7,862 9,341 5,074 6,250 7,587 4,404 27.39%
  QoQ % -19.49% -15.83% 84.10% -18.82% -17.62% 72.28% -
  Horiz. % 143.73% 178.52% 212.10% 115.21% 141.92% 172.28% 100.00%
PBT 926 1,516 1,767 508 70 650 369 84.77%
  QoQ % -38.92% -14.20% 247.83% 625.71% -89.23% 76.15% -
  Horiz. % 250.95% 410.84% 478.86% 137.67% 18.97% 176.15% 100.00%
Tax -281 -388 -414 -162 -141 -231 162 -
  QoQ % 27.58% 6.28% -155.56% -14.89% 38.96% -242.59% -
  Horiz. % -173.46% -239.51% -255.56% -100.00% -87.04% -142.59% 100.00%
NP 645 1,128 1,353 346 -71 419 531 13.86%
  QoQ % -42.82% -16.63% 291.04% 587.32% -116.95% -21.09% -
  Horiz. % 121.47% 212.43% 254.80% 65.16% -13.37% 78.91% 100.00%
NP to SH 646 1,128 1,353 349 -70 419 532 13.83%
  QoQ % -42.73% -16.63% 287.68% 598.57% -116.71% -21.24% -
  Horiz. % 121.43% 212.03% 254.32% 65.60% -13.16% 78.76% 100.00%
Tax Rate 30.35 % 25.59 % 23.43 % 31.89 % 201.43 % 35.54 % -43.90 % -
  QoQ % 18.60% 9.22% -26.53% -84.17% 466.77% 180.96% -
  Horiz. % -69.13% -58.29% -53.37% -72.64% -458.84% -80.96% 100.00%
Total Cost 5,685 6,734 7,988 4,728 6,321 7,168 3,873 29.19%
  QoQ % -15.58% -15.70% 68.95% -25.20% -11.82% 85.08% -
  Horiz. % 146.79% 173.87% 206.25% 122.08% 163.21% 185.08% 100.00%
Net Worth 43,419 42,695 41,657 40,187 40,384 39,778 39,664 6.22%
  QoQ % 1.70% 2.49% 3.66% -0.49% 1.52% 0.29% -
  Horiz. % 109.47% 107.64% 105.02% 101.32% 101.81% 100.29% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 43,419 42,695 41,657 40,187 40,384 39,778 39,664 6.22%
  QoQ % 1.70% 2.49% 3.66% -0.49% 1.52% 0.29% -
  Horiz. % 109.47% 107.64% 105.02% 101.32% 101.81% 100.29% 100.00%
NOSH 52,950 52,710 52,731 52,878 53,846 53,037 52,886 0.08%
  QoQ % 0.46% -0.04% -0.28% -1.80% 1.52% 0.29% -
  Horiz. % 100.12% 99.67% 99.71% 99.99% 101.81% 100.29% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.19 % 14.35 % 14.48 % 6.82 % -1.14 % 5.52 % 12.06 % -10.63%
  QoQ % -28.99% -0.90% 112.32% 698.25% -120.65% -54.23% -
  Horiz. % 84.49% 118.99% 120.07% 56.55% -9.45% 45.77% 100.00%
ROE 1.49 % 2.64 % 3.25 % 0.87 % -0.17 % 1.05 % 1.34 % 7.34%
  QoQ % -43.56% -18.77% 273.56% 611.76% -116.19% -21.64% -
  Horiz. % 111.19% 197.01% 242.54% 64.93% -12.69% 78.36% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.95 14.92 17.71 9.60 11.61 14.30 8.33 27.23%
  QoQ % -19.91% -15.75% 84.48% -17.31% -18.81% 71.67% -
  Horiz. % 143.46% 179.11% 212.61% 115.25% 139.38% 171.67% 100.00%
EPS 1.22 2.14 2.57 0.66 -0.13 0.79 1.01 13.43%
  QoQ % -42.99% -16.73% 289.39% 607.69% -116.46% -21.78% -
  Horiz. % 120.79% 211.88% 254.46% 65.35% -12.87% 78.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8200 0.8100 0.7900 0.7600 0.7500 0.7500 0.7500 6.14%
  QoQ % 1.23% 2.53% 3.95% 1.33% 0.00% 0.00% -
  Horiz. % 109.33% 108.00% 105.33% 101.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,419
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.22 13.94 16.56 8.99 11.08 13.45 7.81 27.35%
  QoQ % -19.51% -15.82% 84.20% -18.86% -17.62% 72.22% -
  Horiz. % 143.66% 178.49% 212.04% 115.11% 141.87% 172.22% 100.00%
EPS 1.15 2.00 2.40 0.62 -0.12 0.74 0.94 14.40%
  QoQ % -42.50% -16.67% 287.10% 616.67% -116.22% -21.28% -
  Horiz. % 122.34% 212.77% 255.32% 65.96% -12.77% 78.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7696 0.7568 0.7384 0.7123 0.7158 0.7051 0.7030 6.23%
  QoQ % 1.69% 2.49% 3.66% -0.49% 1.52% 0.30% -
  Horiz. % 109.47% 107.65% 105.04% 101.32% 101.82% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.2900 0.2700 0.2600 0.2600 0.3200 0.4100 0.3300 -
P/RPS 2.43 1.81 1.47 2.71 2.76 2.87 3.96 -27.81%
  QoQ % 34.25% 23.13% -45.76% -1.81% -3.83% -27.53% -
  Horiz. % 61.36% 45.71% 37.12% 68.43% 69.70% 72.47% 100.00%
P/EPS 23.77 12.62 10.13 39.39 -246.15 51.90 32.81 -19.35%
  QoQ % 88.35% 24.58% -74.28% 116.00% -574.28% 58.18% -
  Horiz. % 72.45% 38.46% 30.87% 120.05% -750.23% 158.18% 100.00%
EY 4.21 7.93 9.87 2.54 -0.41 1.93 3.05 24.00%
  QoQ % -46.91% -19.66% 288.58% 719.51% -121.24% -36.72% -
  Horiz. % 138.03% 260.00% 323.61% 83.28% -13.44% 63.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.33 0.33 0.34 0.43 0.55 0.44 -14.16%
  QoQ % 6.06% 0.00% -2.94% -20.93% -21.82% 25.00% -
  Horiz. % 79.55% 75.00% 75.00% 77.27% 97.73% 125.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 28/02/13 28/11/12 29/08/12 24/05/12 29/02/12 -
Price 0.2700 0.2800 0.2100 0.2600 0.3000 0.3900 0.3800 -
P/RPS 2.26 1.88 1.19 2.71 2.58 2.73 4.56 -37.40%
  QoQ % 20.21% 57.98% -56.09% 5.04% -5.49% -40.13% -
  Horiz. % 49.56% 41.23% 26.10% 59.43% 56.58% 59.87% 100.00%
P/EPS 22.13 13.08 8.18 39.39 -230.77 49.37 37.78 -30.02%
  QoQ % 69.19% 59.90% -79.23% 117.07% -567.43% 30.68% -
  Horiz. % 58.58% 34.62% 21.65% 104.26% -610.83% 130.68% 100.00%
EY 4.52 7.64 12.22 2.54 -0.43 2.03 2.65 42.80%
  QoQ % -40.84% -37.48% 381.10% 690.70% -121.18% -23.40% -
  Horiz. % 170.57% 288.30% 461.13% 95.85% -16.23% 76.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.35 0.27 0.34 0.40 0.52 0.51 -25.21%
  QoQ % -5.71% 29.63% -20.59% -15.00% -23.08% 1.96% -
  Horiz. % 64.71% 68.63% 52.94% 66.67% 78.43% 101.96% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS