[MUH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -31.56%
YoY- 1234.19%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 13,042 10,612 11,099 11,578 12,260 12,240 10,321 16.93%
PBT 3,576 3,688 6,677 13,130 19,052 1,124 774 178.17%
Tax -458 0 -37 -172 -118 0 -61 284.85%
NP 3,118 3,688 6,640 12,958 18,934 1,124 713 168.14%
-
NP to SH 3,120 3,688 6,642 12,960 18,936 1,124 714 168.00%
-
Tax Rate 12.81% 0.00% 0.55% 1.31% 0.62% 0.00% 7.88% -
Total Cost 9,924 6,924 4,459 -1,380 -6,674 11,116 9,608 2.18%
-
Net Worth 38,024 37,406 36,379 39,555 39,537 30,220 30,122 16.85%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 38,024 37,406 36,379 39,555 39,537 30,220 30,122 16.85%
NOSH 52,702 52,685 52,723 52,740 52,717 53,018 52,846 -0.18%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 23.91% 34.75% 59.83% 111.92% 154.44% 9.18% 6.91% -
ROE 8.21% 9.86% 18.26% 32.76% 47.89% 3.72% 2.37% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.75 20.14 21.05 21.95 23.26 23.09 19.53 17.15%
EPS 5.92 7.00 12.60 24.57 35.92 2.12 1.35 168.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7215 0.71 0.69 0.75 0.75 0.57 0.57 17.06%
Adjusted Per Share Value based on latest NOSH - 52,083
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.09 18.79 19.65 20.50 21.71 21.67 18.27 16.94%
EPS 5.52 6.53 11.76 22.95 33.53 1.99 1.26 168.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6733 0.6623 0.6441 0.7004 0.70 0.5351 0.5333 16.86%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.40 0.17 0.15 0.16 0.15 0.14 -
P/RPS 2.02 1.99 0.81 0.68 0.69 0.65 0.72 99.29%
P/EPS 8.45 5.71 1.35 0.61 0.45 7.08 10.36 -12.73%
EY 11.84 17.50 74.10 163.82 224.50 14.13 9.65 14.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.25 0.20 0.21 0.26 0.25 97.12%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 26/05/11 28/02/11 30/11/10 25/08/10 31/05/10 24/02/10 -
Price 0.38 0.48 0.40 0.20 0.18 0.17 0.23 -
P/RPS 1.54 2.38 1.90 0.91 0.77 0.74 1.18 19.48%
P/EPS 6.42 6.86 3.18 0.81 0.50 8.02 17.02 -47.88%
EY 15.58 14.58 31.49 122.87 199.56 12.47 5.87 92.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.58 0.27 0.24 0.30 0.40 20.69%

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