[MUH] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.59%
YoY- 198.87%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 28,607 28,527 28,252 23,315 22,479 20,097 15,163 52.74%
PBT 4,717 3,861 2,995 1,597 1,434 2,231 2,503 52.62%
Tax -1,245 -1,105 -948 -372 -283 -372 -141 327.76%
NP 3,472 2,756 2,047 1,225 1,151 1,859 2,362 29.31%
-
NP to SH 3,476 2,760 2,051 1,230 1,154 1,862 2,365 29.30%
-
Tax Rate 26.39% 28.62% 31.65% 23.29% 19.74% 16.67% 5.63% -
Total Cost 25,135 25,771 26,205 22,090 21,328 18,238 12,801 56.86%
-
Net Worth 43,419 42,695 41,657 40,187 40,384 39,778 39,664 6.22%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 43,419 42,695 41,657 40,187 40,384 39,778 39,664 6.22%
NOSH 52,950 52,710 52,731 52,878 53,846 53,037 52,886 0.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.14% 9.66% 7.25% 5.25% 5.12% 9.25% 15.58% -
ROE 8.01% 6.46% 4.92% 3.06% 2.86% 4.68% 5.96% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.03 54.12 53.58 44.09 41.75 37.89 28.67 52.62%
EPS 6.56 5.24 3.89 2.33 2.14 3.51 4.47 29.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.79 0.76 0.75 0.75 0.75 6.13%
Adjusted Per Share Value based on latest NOSH - 52,878
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 50.65 50.51 50.02 41.28 39.80 35.58 26.85 52.73%
EPS 6.15 4.89 3.63 2.18 2.04 3.30 4.19 29.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7688 0.756 0.7376 0.7116 0.715 0.7043 0.7023 6.22%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.29 0.27 0.26 0.26 0.32 0.41 0.33 -
P/RPS 0.54 0.50 0.49 0.59 0.77 1.08 1.15 -39.61%
P/EPS 4.42 5.16 6.68 11.18 14.93 11.68 7.38 -28.97%
EY 22.64 19.39 14.96 8.95 6.70 8.56 13.55 40.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.33 0.34 0.43 0.55 0.44 -14.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 28/02/13 28/11/12 29/08/12 24/05/12 29/02/12 -
Price 0.27 0.28 0.21 0.26 0.30 0.39 0.38 -
P/RPS 0.50 0.52 0.39 0.59 0.72 1.03 1.33 -47.94%
P/EPS 4.11 5.35 5.40 11.18 14.00 11.11 8.50 -38.42%
EY 24.31 18.70 18.52 8.95 7.14 9.00 11.77 62.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.27 0.34 0.40 0.52 0.51 -25.20%

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