[MUH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 120.1%
YoY- 169.21%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 32,242 32,429 28,384 31,448 28,253 25,216 27,674 10.69%
PBT 1,133 6,077 4,886 6,064 2,994 1,636 1,438 -14.65%
Tax -512 -1,553 -1,340 -1,552 -948 -712 -744 -22.00%
NP 621 4,524 3,546 4,512 2,046 924 694 -7.12%
-
NP to SH 623 4,526 3,548 4,512 2,050 929 696 -7.10%
-
Tax Rate 45.19% 25.56% 27.43% 25.59% 31.66% 43.52% 51.74% -
Total Cost 31,621 27,905 24,838 26,936 26,207 24,292 26,980 11.12%
-
Net Worth 42,237 44,809 43,294 42,695 41,677 40,130 39,545 4.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 42,237 44,809 43,294 42,695 41,677 40,130 39,545 4.47%
NOSH 52,796 52,717 52,797 52,710 52,756 52,803 52,727 0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.93% 13.95% 12.49% 14.35% 7.24% 3.66% 2.51% -
ROE 1.47% 10.10% 8.20% 10.57% 4.92% 2.32% 1.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.07 61.52 53.76 59.66 53.55 47.75 52.49 10.58%
EPS 1.18 8.59 6.72 8.56 3.89 1.76 1.32 -7.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.85 0.82 0.81 0.79 0.76 0.75 4.38%
Adjusted Per Share Value based on latest NOSH - 52,710
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.15 57.48 50.31 55.74 50.08 44.69 49.05 10.69%
EPS 1.10 8.02 6.29 8.00 3.63 1.65 1.23 -7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7486 0.7942 0.7674 0.7568 0.7387 0.7113 0.7009 4.47%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.36 0.315 0.29 0.27 0.26 0.26 0.32 -
P/RPS 0.59 0.51 0.54 0.45 0.49 0.54 0.61 -2.19%
P/EPS 30.51 3.67 4.32 3.15 6.69 14.77 24.24 16.52%
EY 3.28 27.26 23.17 31.70 14.95 6.77 4.13 -14.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.35 0.33 0.33 0.34 0.43 3.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 27/08/13 28/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.46 0.345 0.27 0.28 0.21 0.26 0.30 -
P/RPS 0.75 0.56 0.50 0.47 0.39 0.54 0.57 20.01%
P/EPS 38.98 4.02 4.02 3.27 5.40 14.77 22.73 43.13%
EY 2.57 24.89 24.89 30.57 18.50 6.77 4.40 -30.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.33 0.35 0.27 0.34 0.40 28.02%

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