[MUH] QoQ 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- 150.93%
YoY- 364.47%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 17,698 12,149 7,920 10,130 6,330 7,862 9,341 53.29%
PBT 13,238 3,825 -3,425 2,115 926 1,516 1,767 284.28%
Tax -1,411 -1,003 653 -495 -281 -388 -414 126.98%
NP 11,827 2,822 -2,772 1,620 645 1,128 1,353 326.03%
-
NP to SH 11,828 2,823 -2,772 1,621 646 1,128 1,353 326.05%
-
Tax Rate 10.66% 26.22% - 23.40% 30.35% 25.59% 23.43% -
Total Cost 5,871 9,327 10,692 8,510 5,685 6,734 7,988 -18.60%
-
Net Worth 56,951 44,851 42,159 44,881 43,419 42,695 41,657 23.25%
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 56,951 44,851 42,159 44,881 43,419 42,695 41,657 23.25%
NOSH 52,732 52,766 52,699 52,801 52,950 52,710 52,731 0.00%
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 66.83% 23.23% -35.00% 15.99% 10.19% 14.35% 14.48% -
ROE 20.77% 6.29% -6.58% 3.61% 1.49% 2.64% 3.25% -
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 33.56 23.02 15.03 19.19 11.95 14.92 17.71 53.31%
EPS 22.43 5.35 -5.26 3.07 1.22 2.14 2.57 325.58%
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 31.34 21.51 14.02 17.94 11.21 13.92 16.54 53.30%
EPS 20.94 5.00 -4.91 2.87 1.14 2.00 2.40 325.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0084 0.7941 0.7465 0.7947 0.7688 0.756 0.7376 23.25%
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 2.12 1.76 2.40 1.64 2.43 1.81 1.47 27.73%
P/EPS 3.17 7.57 -6.84 10.26 23.77 12.62 10.13 -54.00%
EY 31.59 13.21 -14.61 9.75 4.21 7.93 9.87 117.64%
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 3.64 2.00 3.06 1.80 2.26 1.88 1.19 111.15%
P/EPS 5.44 8.60 -8.75 11.24 22.13 13.08 8.18 -23.86%
EY 18.39 11.63 -11.43 8.90 4.52 7.64 12.22 31.42%
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