[MUH] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 100.29%
YoY- -61.97%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,192 7,862 28,253 18,912 13,837 7,587 15,163 -4.31%
PBT 2,443 1,516 2,994 1,227 719 650 2,503 -1.60%
Tax -670 -388 -948 -534 -372 -231 -140 184.25%
NP 1,773 1,128 2,046 693 347 419 2,363 -17.44%
-
NP to SH 1,774 1,128 2,050 697 348 419 2,364 -17.43%
-
Tax Rate 27.43% 25.59% 31.66% 43.52% 51.74% 35.54% 5.59% -
Total Cost 12,419 6,734 26,207 18,219 13,490 7,168 12,800 -1.99%
-
Net Worth 43,294 42,695 41,677 40,130 39,545 39,778 39,539 6.24%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 43,294 42,695 41,677 40,130 39,545 39,778 39,539 6.24%
NOSH 52,797 52,710 52,756 52,803 52,727 53,037 52,719 0.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.49% 14.35% 7.24% 3.66% 2.51% 5.52% 15.58% -
ROE 4.10% 2.64% 4.92% 1.74% 0.88% 1.05% 5.98% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.88 14.92 53.55 35.82 26.24 14.30 28.76 -4.41%
EPS 3.36 2.14 3.89 1.32 0.66 0.79 4.48 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.79 0.76 0.75 0.75 0.75 6.13%
Adjusted Per Share Value based on latest NOSH - 52,878
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.13 13.92 50.02 33.49 24.50 13.43 26.85 -4.32%
EPS 3.14 2.00 3.63 1.23 0.62 0.74 4.19 -17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7666 0.756 0.7379 0.7105 0.7002 0.7043 0.7001 6.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.29 0.27 0.26 0.26 0.32 0.41 0.33 -
P/RPS 1.08 1.81 0.49 0.73 1.22 2.87 1.15 -4.10%
P/EPS 8.63 12.62 6.69 19.70 48.48 51.90 7.36 11.20%
EY 11.59 7.93 14.95 5.08 2.06 1.93 13.59 -10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.33 0.34 0.43 0.55 0.44 -14.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 28/02/13 28/11/12 29/08/12 24/05/12 29/02/12 -
Price 0.27 0.28 0.21 0.26 0.30 0.39 0.38 -
P/RPS 1.00 1.88 0.39 0.73 1.14 2.73 1.32 -16.91%
P/EPS 8.04 13.08 5.40 19.70 45.45 49.37 8.47 -3.41%
EY 12.44 7.64 18.50 5.08 2.20 2.03 11.80 3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.27 0.34 0.40 0.52 0.51 -25.20%

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