[MUH] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -783.33%
YoY- -197.04%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 12,753 11,987 10,321 12,217 12,755 14,031 15,268 -11.33%
PBT 11,280 1,707 743 -548 158 625 1,264 331.96%
Tax -117 -58 -57 -142 -238 -238 -239 -37.96%
NP 11,163 1,649 686 -690 -80 387 1,025 393.48%
-
NP to SH 11,163 1,649 686 -689 -78 390 1,029 392.19%
-
Tax Rate 1.04% 3.40% 7.67% - 150.63% 38.08% 18.91% -
Total Cost 1,590 10,338 9,635 12,907 12,835 13,644 14,243 -76.90%
-
Net Worth 39,553 30,220 28,437 26,731 26,898 26,962 27,299 28.12%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 39,553 30,220 28,437 26,731 26,898 26,962 27,299 28.12%
NOSH 52,738 53,018 52,662 52,413 52,741 52,868 52,500 0.30%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 87.53% 13.76% 6.65% -5.65% -0.63% 2.76% 6.71% -
ROE 28.22% 5.46% 2.41% -2.58% -0.29% 1.45% 3.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.18 22.61 19.60 23.31 24.18 26.54 29.08 -11.60%
EPS 21.17 3.11 1.30 -1.31 -0.15 0.74 1.96 390.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.57 0.54 0.51 0.51 0.51 0.52 27.74%
Adjusted Per Share Value based on latest NOSH - 52,413
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.58 21.22 18.27 21.63 22.58 24.84 27.03 -11.33%
EPS 19.76 2.92 1.21 -1.22 -0.14 0.69 1.82 392.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7003 0.5351 0.5035 0.4733 0.4763 0.4774 0.4834 28.11%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.16 0.15 0.14 0.17 0.25 0.18 0.30 -
P/RPS 0.66 0.66 0.71 0.73 1.03 0.68 1.03 -25.73%
P/EPS 0.76 4.82 10.75 -12.93 -169.04 24.40 15.31 -86.56%
EY 132.29 20.73 9.30 -7.73 -0.59 4.10 6.53 647.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.26 0.33 0.49 0.35 0.58 -49.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 24/02/10 23/11/09 20/08/09 27/05/09 02/03/09 -
Price 0.18 0.17 0.23 0.16 0.18 0.19 0.19 -
P/RPS 0.74 0.75 1.17 0.69 0.74 0.72 0.65 9.05%
P/EPS 0.85 5.47 17.66 -12.17 -121.71 25.76 9.69 -80.34%
EY 117.59 18.30 5.66 -8.22 -0.82 3.88 10.32 408.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.43 0.31 0.35 0.37 0.37 -25.12%

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