[MUH] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -120.0%
YoY- -322.86%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 11,987 10,321 12,217 12,755 14,031 15,268 12,633 -3.44%
PBT 1,707 743 -548 158 625 1,264 951 47.74%
Tax -58 -57 -142 -238 -238 -239 -244 -61.66%
NP 1,649 686 -690 -80 387 1,025 707 75.96%
-
NP to SH 1,649 686 -689 -78 390 1,029 710 75.46%
-
Tax Rate 3.40% 7.67% - 150.63% 38.08% 18.91% 25.66% -
Total Cost 10,338 9,635 12,907 12,835 13,644 14,243 11,926 -9.09%
-
Net Worth 30,220 28,437 26,731 26,898 26,962 27,299 27,362 6.85%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 30,220 28,437 26,731 26,898 26,962 27,299 27,362 6.85%
NOSH 53,018 52,662 52,413 52,741 52,868 52,500 52,620 0.50%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.76% 6.65% -5.65% -0.63% 2.76% 6.71% 5.60% -
ROE 5.46% 2.41% -2.58% -0.29% 1.45% 3.77% 2.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.61 19.60 23.31 24.18 26.54 29.08 24.01 -3.92%
EPS 3.11 1.30 -1.31 -0.15 0.74 1.96 1.35 74.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.54 0.51 0.51 0.51 0.52 0.52 6.31%
Adjusted Per Share Value based on latest NOSH - 52,741
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.22 18.27 21.63 22.58 24.84 27.03 22.37 -3.46%
EPS 2.92 1.21 -1.22 -0.14 0.69 1.82 1.26 75.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5351 0.5035 0.4733 0.4763 0.4774 0.4834 0.4845 6.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.15 0.14 0.17 0.25 0.18 0.30 0.36 -
P/RPS 0.66 0.71 0.73 1.03 0.68 1.03 1.50 -42.17%
P/EPS 4.82 10.75 -12.93 -169.04 24.40 15.31 26.68 -68.07%
EY 20.73 9.30 -7.73 -0.59 4.10 6.53 3.75 212.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.33 0.49 0.35 0.58 0.69 -47.86%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 24/02/10 23/11/09 20/08/09 27/05/09 02/03/09 27/11/08 -
Price 0.17 0.23 0.16 0.18 0.19 0.19 0.24 -
P/RPS 0.75 1.17 0.69 0.74 0.72 0.65 1.00 -17.46%
P/EPS 5.47 17.66 -12.17 -121.71 25.76 9.69 17.79 -54.47%
EY 18.30 5.66 -8.22 -0.82 3.88 10.32 5.62 119.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.31 0.35 0.37 0.37 0.46 -24.81%

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