[MUH] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -21.37%
YoY- 409.77%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 48,596 32,242 32,429 28,384 31,448 28,253 25,216 54.92%
PBT 15,300 1,133 6,077 4,886 6,064 2,994 1,636 344.49%
Tax -4,012 -512 -1,553 -1,340 -1,552 -948 -712 216.98%
NP 11,288 621 4,524 3,546 4,512 2,046 924 431.24%
-
NP to SH 11,292 623 4,526 3,548 4,512 2,050 929 429.45%
-
Tax Rate 26.22% 45.19% 25.56% 27.43% 25.59% 31.66% 43.52% -
Total Cost 37,308 31,621 27,905 24,838 26,936 26,207 24,292 33.14%
-
Net Worth 44,851 42,237 44,809 43,294 42,695 41,677 40,130 7.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 44,851 42,237 44,809 43,294 42,695 41,677 40,130 7.70%
NOSH 52,766 52,796 52,717 52,797 52,710 52,756 52,803 -0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.23% 1.93% 13.95% 12.49% 14.35% 7.24% 3.66% -
ROE 25.18% 1.47% 10.10% 8.20% 10.57% 4.92% 2.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 92.10 61.07 61.52 53.76 59.66 53.55 47.75 55.01%
EPS 21.40 1.18 8.59 6.72 8.56 3.89 1.76 429.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.85 0.82 0.81 0.79 0.76 7.75%
Adjusted Per Share Value based on latest NOSH - 52,950
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 86.04 57.09 57.42 50.26 55.68 50.02 44.65 54.91%
EPS 19.99 1.10 8.01 6.28 7.99 3.63 1.65 428.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7941 0.7478 0.7934 0.7666 0.756 0.7379 0.7105 7.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.405 0.36 0.315 0.29 0.27 0.26 0.26 -
P/RPS 0.44 0.59 0.51 0.54 0.45 0.49 0.54 -12.77%
P/EPS 1.89 30.51 3.67 4.32 3.15 6.69 14.77 -74.63%
EY 52.84 3.28 27.26 23.17 31.70 14.95 6.77 293.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.37 0.35 0.33 0.33 0.34 25.87%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 26/11/13 27/08/13 28/05/13 28/02/13 28/11/12 -
Price 0.46 0.46 0.345 0.27 0.28 0.21 0.26 -
P/RPS 0.50 0.75 0.56 0.50 0.47 0.39 0.54 -5.00%
P/EPS 2.15 38.98 4.02 4.02 3.27 5.40 14.77 -72.36%
EY 46.52 2.57 24.89 24.89 30.57 18.50 6.77 261.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.41 0.33 0.35 0.27 0.34 36.16%

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