[MUH] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 66.75%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 33,663 28,607 28,527 28,252 23,315 22,479 20,097 40.99%
PBT 6,324 4,717 3,861 2,995 1,597 1,434 2,231 100.16%
Tax -1,578 -1,245 -1,105 -948 -372 -283 -372 161.81%
NP 4,746 3,472 2,756 2,047 1,225 1,151 1,859 86.68%
-
NP to SH 4,748 3,476 2,760 2,051 1,230 1,154 1,862 86.54%
-
Tax Rate 24.95% 26.39% 28.62% 31.65% 23.29% 19.74% 16.67% -
Total Cost 28,917 25,135 25,771 26,205 22,090 21,328 18,238 35.93%
-
Net Worth 44,881 43,419 42,695 41,657 40,187 40,384 39,778 8.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 44,881 43,419 42,695 41,657 40,187 40,384 39,778 8.37%
NOSH 52,801 52,950 52,710 52,731 52,878 53,846 53,037 -0.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.10% 12.14% 9.66% 7.25% 5.25% 5.12% 9.25% -
ROE 10.58% 8.01% 6.46% 4.92% 3.06% 2.86% 4.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 63.75 54.03 54.12 53.58 44.09 41.75 37.89 41.41%
EPS 8.99 6.56 5.24 3.89 2.33 2.14 3.51 87.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.81 0.79 0.76 0.75 0.75 8.69%
Adjusted Per Share Value based on latest NOSH - 52,731
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.60 50.65 50.51 50.02 41.28 39.80 35.58 41.00%
EPS 8.41 6.15 4.89 3.63 2.18 2.04 3.30 86.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7947 0.7688 0.756 0.7376 0.7116 0.715 0.7043 8.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.315 0.29 0.27 0.26 0.26 0.32 0.41 -
P/RPS 0.49 0.54 0.50 0.49 0.59 0.77 1.08 -40.92%
P/EPS 3.50 4.42 5.16 6.68 11.18 14.93 11.68 -55.18%
EY 28.55 22.64 19.39 14.96 8.95 6.70 8.56 123.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.33 0.33 0.34 0.43 0.55 -23.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 28/02/13 28/11/12 29/08/12 24/05/12 -
Price 0.345 0.27 0.28 0.21 0.26 0.30 0.39 -
P/RPS 0.54 0.50 0.52 0.39 0.59 0.72 1.03 -34.95%
P/EPS 3.84 4.11 5.35 5.40 11.18 14.00 11.11 -50.71%
EY 26.06 24.31 18.70 18.52 8.95 7.14 9.00 103.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.35 0.27 0.34 0.40 0.52 -14.64%

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