[MUH] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -21.24%
YoY- -54.56%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 9,341 5,074 6,250 7,587 4,404 4,238 3,868 79.51%
PBT 1,767 508 70 650 369 345 867 60.40%
Tax -414 -162 -141 -231 162 -73 -230 47.70%
NP 1,353 346 -71 419 531 272 637 64.85%
-
NP to SH 1,353 349 -70 419 532 273 638 64.68%
-
Tax Rate 23.43% 31.89% 201.43% 35.54% -43.90% 21.16% 26.53% -
Total Cost 7,988 4,728 6,321 7,168 3,873 3,966 3,231 82.33%
-
Net Worth 41,657 40,187 40,384 39,778 39,664 38,325 38,042 6.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 41,657 40,187 40,384 39,778 39,664 38,325 38,042 6.20%
NOSH 52,731 52,878 53,846 53,037 52,886 52,500 52,727 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.48% 6.82% -1.14% 5.52% 12.06% 6.42% 16.47% -
ROE 3.25% 0.87% -0.17% 1.05% 1.34% 0.71% 1.68% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.71 9.60 11.61 14.30 8.33 8.07 7.34 79.41%
EPS 2.57 0.66 -0.13 0.79 1.01 0.52 1.21 64.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.75 0.75 0.75 0.73 0.7215 6.20%
Adjusted Per Share Value based on latest NOSH - 53,037
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.54 8.98 11.07 13.43 7.80 7.50 6.85 79.50%
EPS 2.40 0.62 -0.12 0.74 0.94 0.48 1.13 64.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7376 0.7116 0.715 0.7043 0.7023 0.6786 0.6736 6.20%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.26 0.32 0.41 0.33 0.30 0.50 -
P/RPS 1.47 2.71 2.76 2.87 3.96 3.72 6.82 -63.88%
P/EPS 10.13 39.39 -246.15 51.90 32.81 57.69 41.32 -60.66%
EY 9.87 2.54 -0.41 1.93 3.05 1.73 2.42 154.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.43 0.55 0.44 0.41 0.69 -38.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 29/08/12 24/05/12 29/02/12 29/11/11 23/08/11 -
Price 0.21 0.26 0.30 0.39 0.38 0.33 0.38 -
P/RPS 1.19 2.71 2.58 2.73 4.56 4.09 5.18 -62.32%
P/EPS 8.18 39.39 -230.77 49.37 37.78 63.46 31.40 -59.04%
EY 12.22 2.54 -0.43 2.03 2.65 1.58 3.18 144.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.40 0.52 0.51 0.45 0.53 -36.08%

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