[MUH] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -58.47%
YoY- -77.69%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 46,206 59,694 28,384 27,674 13,042 12,260 7,396 35.69%
PBT 14,850 34,128 4,886 1,438 3,576 19,052 -2,020 -
Tax -3,796 -4,830 -1,340 -744 -458 -118 2 -
NP 11,054 29,298 3,546 694 3,118 18,934 -2,018 -
-
NP to SH 11,056 29,302 3,548 696 3,120 18,936 -2,018 -
-
Tax Rate 25.56% 14.15% 27.43% 51.74% 12.81% 0.62% - -
Total Cost 35,152 30,396 24,838 26,980 9,924 -6,674 9,414 24.54%
-
Net Worth 69,013 56,938 43,294 39,545 38,024 39,537 26,941 16.96%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 69,013 56,938 43,294 39,545 38,024 39,537 26,941 16.96%
NOSH 56,419 52,720 52,797 52,727 52,702 52,717 52,827 1.10%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 23.92% 49.08% 12.49% 2.51% 23.91% 154.44% -27.29% -
ROE 16.02% 51.46% 8.20% 1.76% 8.21% 47.89% -7.49% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 86.37 113.23 53.76 52.49 24.75 23.26 14.00 35.40%
EPS 20.82 55.58 6.72 1.32 5.92 35.92 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.08 0.82 0.75 0.7215 0.75 0.51 16.71%
Adjusted Per Share Value based on latest NOSH - 53,846
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 81.90 105.80 50.31 49.05 23.12 21.73 13.11 35.69%
EPS 19.60 51.94 6.29 1.23 5.53 33.56 -3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2232 1.0092 0.7674 0.7009 0.674 0.7008 0.4775 16.96%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.27 0.71 0.29 0.32 0.50 0.16 0.25 -
P/RPS 1.47 0.63 0.54 0.61 2.02 0.69 1.79 -3.22%
P/EPS 6.15 1.28 4.32 24.24 8.45 0.45 -6.54 -
EY 16.27 78.28 23.17 4.13 11.84 224.50 -15.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.66 0.35 0.43 0.69 0.21 0.49 12.24%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 27/08/13 29/08/12 23/08/11 25/08/10 20/08/09 -
Price 1.06 1.22 0.27 0.30 0.38 0.18 0.18 -
P/RPS 1.23 1.08 0.50 0.57 1.54 0.77 1.29 -0.79%
P/EPS 5.13 2.20 4.02 22.73 6.42 0.50 -4.71 -
EY 19.50 45.56 24.89 4.40 15.58 199.56 -21.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.13 0.33 0.40 0.53 0.24 0.35 15.23%

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