[MUH] YoY Annual (Unaudited) 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
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 48,352 59,759 32,242 28,253 15,163 11,099 10,321 26.81%
PBT 10,961 26,269 1,133 2,994 2,503 6,677 774 50.33%
Tax -3,261 -4,587 -512 -948 -140 -37 -61 84.41%
NP 7,700 21,682 621 2,046 2,363 6,640 713 44.19%
-
NP to SH 7,703 21,685 623 2,050 2,364 6,642 714 44.17%
-
Tax Rate 29.75% 17.46% 45.19% 31.66% 5.59% 0.55% 7.88% -
Total Cost 40,652 38,077 31,621 26,207 12,800 4,459 9,608 24.84%
-
Net Worth 73,599 63,802 42,237 41,677 39,539 36,379 30,122 14.73%
Dividend
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 73,599 63,802 42,237 41,677 39,539 36,379 30,122 14.73%
NOSH 56,386 52,729 52,796 52,756 52,719 52,723 52,846 1.00%
Ratio Analysis
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.92% 36.28% 1.93% 7.24% 15.58% 59.83% 6.91% -
ROE 10.47% 33.99% 1.47% 4.92% 5.98% 18.26% 2.37% -
Per Share
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 87.38 113.33 61.07 53.55 28.76 21.05 19.53 25.91%
EPS 13.92 41.13 1.18 3.89 4.48 12.60 1.35 43.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.21 0.80 0.79 0.75 0.69 0.57 13.91%
Adjusted Per Share Value based on latest NOSH - 52,731
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.61 105.81 57.09 50.02 26.85 19.65 18.27 26.81%
EPS 13.64 38.39 1.10 3.63 4.19 11.76 1.26 44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3031 1.1297 0.7478 0.7379 0.7001 0.6441 0.5333 14.73%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.77 1.35 0.36 0.26 0.33 0.17 0.14 -
P/RPS 0.00 1.19 0.59 0.49 1.15 0.81 0.72 -
P/EPS 0.00 3.28 30.51 6.69 7.36 1.35 10.36 -
EY 0.00 30.46 3.28 14.95 13.59 74.10 9.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.12 0.45 0.33 0.44 0.25 0.25 13.81%
Price Multiplier on Announcement Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 15/12/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.78 1.51 0.46 0.21 0.38 0.40 0.23 -
P/RPS 0.00 1.33 0.75 0.39 1.32 1.90 1.18 -
P/EPS 0.00 3.67 38.98 5.40 8.47 3.18 17.02 -
EY 0.00 27.23 2.57 18.50 11.80 31.49 5.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.25 0.58 0.27 0.51 0.58 0.40 6.16%

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