[MUH] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -21.67%
YoY- -81.14%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 27,674 30,348 15,163 14,345 13,042 10,612 11,099 83.97%
PBT 1,438 2,600 2,503 2,845 3,576 3,688 6,677 -64.10%
Tax -744 -924 -140 -402 -458 0 -37 640.81%
NP 694 1,676 2,363 2,442 3,118 3,688 6,640 -77.84%
-
NP to SH 696 1,676 2,364 2,444 3,120 3,688 6,642 -77.80%
-
Tax Rate 51.74% 35.54% 5.59% 14.13% 12.81% 0.00% 0.55% -
Total Cost 26,980 28,672 12,800 11,902 9,924 6,924 4,459 232.41%
-
Net Worth 39,545 39,778 39,539 38,429 38,024 37,406 36,379 5.72%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 39,545 39,778 39,539 38,429 38,024 37,406 36,379 5.72%
NOSH 52,727 53,037 52,719 52,643 52,702 52,685 52,723 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.51% 5.52% 15.58% 17.03% 23.91% 34.75% 59.83% -
ROE 1.76% 4.21% 5.98% 6.36% 8.21% 9.86% 18.26% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.49 57.22 28.76 27.25 24.75 20.14 21.05 83.98%
EPS 1.32 3.16 4.48 4.64 5.92 7.00 12.60 -77.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.73 0.7215 0.71 0.69 5.72%
Adjusted Per Share Value based on latest NOSH - 52,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 49.00 53.73 26.85 25.40 23.09 18.79 19.65 83.99%
EPS 1.23 2.97 4.19 4.33 5.52 6.53 11.76 -77.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7002 0.7043 0.7001 0.6804 0.6733 0.6623 0.6441 5.73%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.32 0.41 0.33 0.30 0.50 0.40 0.17 -
P/RPS 0.61 0.72 1.15 1.10 2.02 1.99 0.81 -17.23%
P/EPS 24.24 12.97 7.36 6.46 8.45 5.71 1.35 586.90%
EY 4.13 7.71 13.59 15.48 11.84 17.50 74.10 -85.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.44 0.41 0.69 0.56 0.25 43.60%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 29/02/12 29/11/11 23/08/11 26/05/11 28/02/11 -
Price 0.30 0.39 0.38 0.33 0.38 0.48 0.40 -
P/RPS 0.57 0.68 1.32 1.21 1.54 2.38 1.90 -55.21%
P/EPS 22.73 12.34 8.47 7.11 6.42 6.86 3.18 271.50%
EY 4.40 8.10 11.80 14.07 15.58 14.58 31.49 -73.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.51 0.45 0.53 0.68 0.58 -21.95%

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