[MUH] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -271.01%
YoY- -304.88%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 13,514 17,698 12,149 7,920 10,130 6,330 7,862 43.44%
PBT 4,812 13,238 3,825 -3,425 2,115 926 1,516 115.83%
Tax -1,031 -1,411 -1,003 653 -495 -281 -388 91.73%
NP 3,781 11,827 2,822 -2,772 1,620 645 1,128 123.80%
-
NP to SH 3,781 11,828 2,823 -2,772 1,621 646 1,128 123.80%
-
Tax Rate 21.43% 10.66% 26.22% - 23.40% 30.35% 25.59% -
Total Cost 9,733 5,871 9,327 10,692 8,510 5,685 6,734 27.80%
-
Net Worth 60,643 56,951 44,851 42,159 44,881 43,419 42,695 26.33%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 60,643 56,951 44,851 42,159 44,881 43,419 42,695 26.33%
NOSH 52,733 52,732 52,766 52,699 52,801 52,950 52,710 0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.98% 66.83% 23.23% -35.00% 15.99% 10.19% 14.35% -
ROE 6.23% 20.77% 6.29% -6.58% 3.61% 1.49% 2.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.63 33.56 23.02 15.03 19.19 11.95 14.92 43.38%
EPS 7.17 22.43 5.35 -5.26 3.07 1.22 2.14 123.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.08 0.85 0.80 0.85 0.82 0.81 26.29%
Adjusted Per Share Value based on latest NOSH - 52,699
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.93 31.34 21.51 14.02 17.94 11.21 13.92 43.45%
EPS 6.69 20.94 5.00 -4.91 2.87 1.14 2.00 123.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0737 1.0084 0.7941 0.7465 0.7947 0.7688 0.756 26.32%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.94 0.71 0.405 0.36 0.315 0.29 0.27 -
P/RPS 7.57 2.12 1.76 2.40 1.64 2.43 1.81 159.35%
P/EPS 27.06 3.17 7.57 -6.84 10.26 23.77 12.62 66.20%
EY 3.70 31.59 13.21 -14.61 9.75 4.21 7.93 -39.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.66 0.48 0.45 0.37 0.35 0.33 196.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 30/05/14 28/02/14 26/11/13 27/08/13 28/05/13 -
Price 1.78 1.22 0.46 0.46 0.345 0.27 0.28 -
P/RPS 6.95 3.64 2.00 3.06 1.80 2.26 1.88 138.89%
P/EPS 24.83 5.44 8.60 -8.75 11.24 22.13 13.08 53.25%
EY 4.03 18.39 11.63 -11.43 8.90 4.52 7.64 -34.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.13 0.54 0.58 0.41 0.33 0.35 169.43%

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