[MUH] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 34.57%
YoY- 48.23%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 32,242 33,663 28,607 28,527 28,252 23,315 22,479 27.09%
PBT 1,132 6,324 4,717 3,861 2,995 1,597 1,434 -14.54%
Tax -511 -1,578 -1,245 -1,105 -948 -372 -283 48.12%
NP 621 4,746 3,472 2,756 2,047 1,225 1,151 -33.65%
-
NP to SH 623 4,748 3,476 2,760 2,051 1,230 1,154 -33.62%
-
Tax Rate 45.14% 24.95% 26.39% 28.62% 31.65% 23.29% 19.74% -
Total Cost 31,621 28,917 25,135 25,771 26,205 22,090 21,328 29.92%
-
Net Worth 42,159 44,881 43,419 42,695 41,657 40,187 40,384 2.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 42,159 44,881 43,419 42,695 41,657 40,187 40,384 2.90%
NOSH 52,699 52,801 52,950 52,710 52,731 52,878 53,846 -1.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.93% 14.10% 12.14% 9.66% 7.25% 5.25% 5.12% -
ROE 1.48% 10.58% 8.01% 6.46% 4.92% 3.06% 2.86% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.18 63.75 54.03 54.12 53.58 44.09 41.75 28.92%
EPS 1.18 8.99 6.56 5.24 3.89 2.33 2.14 -32.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.85 0.82 0.81 0.79 0.76 0.75 4.38%
Adjusted Per Share Value based on latest NOSH - 52,710
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.09 59.60 50.65 50.51 50.02 41.28 39.80 27.10%
EPS 1.10 8.41 6.15 4.89 3.63 2.18 2.04 -33.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7465 0.7947 0.7688 0.756 0.7376 0.7116 0.715 2.90%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.36 0.315 0.29 0.27 0.26 0.26 0.32 -
P/RPS 0.59 0.49 0.54 0.50 0.49 0.59 0.77 -16.22%
P/EPS 30.45 3.50 4.42 5.16 6.68 11.18 14.93 60.61%
EY 3.28 28.55 22.64 19.39 14.96 8.95 6.70 -37.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.35 0.33 0.33 0.34 0.43 3.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 27/08/13 28/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.46 0.345 0.27 0.28 0.21 0.26 0.30 -
P/RPS 0.75 0.54 0.50 0.52 0.39 0.59 0.72 2.75%
P/EPS 38.91 3.84 4.11 5.35 5.40 11.18 14.00 97.30%
EY 2.57 26.06 24.31 18.70 18.52 8.95 7.14 -49.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.33 0.35 0.27 0.34 0.40 28.02%

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