[MUH] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -29.1%
YoY- -54.56%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 28,253 25,216 27,674 30,348 15,163 14,345 13,042 67.03%
PBT 2,994 1,636 1,438 2,600 2,503 2,845 3,576 -11.12%
Tax -948 -712 -744 -924 -140 -402 -458 62.05%
NP 2,046 924 694 1,676 2,363 2,442 3,118 -24.39%
-
NP to SH 2,050 929 696 1,676 2,364 2,444 3,120 -24.32%
-
Tax Rate 31.66% 43.52% 51.74% 35.54% 5.59% 14.13% 12.81% -
Total Cost 26,207 24,292 26,980 28,672 12,800 11,902 9,924 90.49%
-
Net Worth 41,677 40,130 39,545 39,778 39,539 38,429 38,024 6.27%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 41,677 40,130 39,545 39,778 39,539 38,429 38,024 6.27%
NOSH 52,756 52,803 52,727 53,037 52,719 52,643 52,702 0.06%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.24% 3.66% 2.51% 5.52% 15.58% 17.03% 23.91% -
ROE 4.92% 2.32% 1.76% 4.21% 5.98% 6.36% 8.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.55 47.75 52.49 57.22 28.76 27.25 24.75 66.89%
EPS 3.89 1.76 1.32 3.16 4.48 4.64 5.92 -24.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.75 0.75 0.75 0.73 0.7215 6.20%
Adjusted Per Share Value based on latest NOSH - 53,037
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.02 44.65 49.00 53.73 26.85 25.40 23.09 67.03%
EPS 3.63 1.65 1.23 2.97 4.19 4.33 5.52 -24.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7379 0.7105 0.7002 0.7043 0.7001 0.6804 0.6733 6.26%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.26 0.32 0.41 0.33 0.30 0.50 -
P/RPS 0.49 0.54 0.61 0.72 1.15 1.10 2.02 -60.93%
P/EPS 6.69 14.77 24.24 12.97 7.36 6.46 8.45 -14.35%
EY 14.95 6.77 4.13 7.71 13.59 15.48 11.84 16.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.43 0.55 0.44 0.41 0.69 -38.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 29/08/12 24/05/12 29/02/12 29/11/11 23/08/11 -
Price 0.21 0.26 0.30 0.39 0.38 0.33 0.38 -
P/RPS 0.39 0.54 0.57 0.68 1.32 1.21 1.54 -59.80%
P/EPS 5.40 14.77 22.73 12.34 8.47 7.11 6.42 -10.84%
EY 18.50 6.77 4.40 8.10 11.80 14.07 15.58 12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.40 0.52 0.51 0.45 0.53 -36.08%

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