[MUH] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 94.87%
YoY- 117.29%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 5,074 6,250 7,587 4,404 4,238 3,868 2,653 53.89%
PBT 508 70 650 369 345 867 922 -32.71%
Tax -162 -141 -231 162 -73 -230 0 -
NP 346 -71 419 531 272 637 922 -47.87%
-
NP to SH 349 -70 419 532 273 638 922 -47.57%
-
Tax Rate 31.89% 201.43% 35.54% -43.90% 21.16% 26.53% 0.00% -
Total Cost 4,728 6,321 7,168 3,873 3,966 3,231 1,731 95.04%
-
Net Worth 40,187 40,384 39,778 39,664 38,325 38,042 37,406 4.88%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 40,187 40,384 39,778 39,664 38,325 38,042 37,406 4.88%
NOSH 52,878 53,846 53,037 52,886 52,500 52,727 52,685 0.24%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.82% -1.14% 5.52% 12.06% 6.42% 16.47% 34.75% -
ROE 0.87% -0.17% 1.05% 1.34% 0.71% 1.68% 2.46% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.60 11.61 14.30 8.33 8.07 7.34 5.04 53.47%
EPS 0.66 -0.13 0.79 1.01 0.52 1.21 1.75 -47.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.75 0.75 0.73 0.7215 0.71 4.62%
Adjusted Per Share Value based on latest NOSH - 52,886
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.98 11.07 13.43 7.80 7.50 6.85 4.70 53.79%
EPS 0.62 -0.12 0.74 0.94 0.48 1.13 1.63 -47.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7116 0.715 0.7043 0.7023 0.6786 0.6736 0.6623 4.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.26 0.32 0.41 0.33 0.30 0.50 0.40 -
P/RPS 2.71 2.76 2.87 3.96 3.72 6.82 7.94 -51.06%
P/EPS 39.39 -246.15 51.90 32.81 57.69 41.32 22.86 43.58%
EY 2.54 -0.41 1.93 3.05 1.73 2.42 4.38 -30.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.55 0.44 0.41 0.69 0.56 -28.23%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 24/05/12 29/02/12 29/11/11 23/08/11 26/05/11 -
Price 0.26 0.30 0.39 0.38 0.33 0.38 0.48 -
P/RPS 2.71 2.58 2.73 4.56 4.09 5.18 9.53 -56.65%
P/EPS 39.39 -230.77 49.37 37.78 63.46 31.40 27.43 27.20%
EY 2.54 -0.43 2.03 2.65 1.58 3.18 3.65 -21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.52 0.51 0.45 0.53 0.68 -36.92%

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