[MUH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 91.38%
YoY- 387.09%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,847 12,149 32,242 24,322 14,192 7,862 28,253 3.73%
PBT 17,064 3,825 1,133 4,558 2,443 1,516 2,994 220.08%
Tax -2,415 -1,003 -512 -1,165 -670 -388 -948 86.84%
NP 14,649 2,822 621 3,393 1,773 1,128 2,046 272.82%
-
NP to SH 14,651 2,823 623 3,395 1,774 1,128 2,050 272.36%
-
Tax Rate 14.15% 26.22% 45.19% 25.56% 27.43% 25.59% 31.66% -
Total Cost 15,198 9,327 31,621 20,929 12,419 6,734 26,207 -30.52%
-
Net Worth 56,938 44,851 42,237 44,809 43,294 42,695 41,677 23.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 56,938 44,851 42,237 44,809 43,294 42,695 41,677 23.19%
NOSH 52,720 52,766 52,796 52,717 52,797 52,710 52,756 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 49.08% 23.23% 1.93% 13.95% 12.49% 14.35% 7.24% -
ROE 25.73% 6.29% 1.47% 7.58% 4.10% 2.64% 4.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.61 23.02 61.07 46.14 26.88 14.92 53.55 3.78%
EPS 27.79 5.35 1.18 6.44 3.36 2.14 3.89 272.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.85 0.80 0.85 0.82 0.81 0.79 23.24%
Adjusted Per Share Value based on latest NOSH - 52,801
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.85 21.51 57.09 43.06 25.13 13.92 50.02 3.74%
EPS 25.94 5.00 1.10 6.01 3.14 2.00 3.63 272.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0081 0.7941 0.7478 0.7934 0.7666 0.756 0.7379 23.19%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.71 0.405 0.36 0.315 0.29 0.27 0.26 -
P/RPS 1.25 1.76 0.59 0.68 1.08 1.81 0.49 87.01%
P/EPS 2.55 7.57 30.51 4.89 8.63 12.62 6.69 -47.52%
EY 39.14 13.21 3.28 20.44 11.59 7.93 14.95 90.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.48 0.45 0.37 0.35 0.33 0.33 58.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 28/02/14 26/11/13 27/08/13 28/05/13 28/02/13 -
Price 1.22 0.46 0.46 0.345 0.27 0.28 0.21 -
P/RPS 2.15 2.00 0.75 0.75 1.00 1.88 0.39 213.04%
P/EPS 4.39 8.60 38.98 5.36 8.04 13.08 5.40 -12.92%
EY 22.78 11.63 2.57 18.67 12.44 7.64 18.50 14.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.54 0.58 0.41 0.33 0.35 0.27 160.38%

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