[MUH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.38%
YoY- -199.65%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 25,216 14,345 11,578 9,901 13,969 13,882 14,304 9.90%
PBT 1,636 2,845 13,130 -1,090 1,326 -736 -802 -
Tax -712 -402 -172 -52 -181 -182 0 -
NP 924 2,442 12,958 -1,142 1,145 -918 -802 -
-
NP to SH 929 2,444 12,960 -1,142 1,146 -917 -801 -
-
Tax Rate 43.52% 14.13% 1.31% - 13.65% - - -
Total Cost 24,292 11,902 -1,380 11,043 12,824 14,801 15,106 8.23%
-
Net Worth 40,130 38,429 39,555 26,814 27,435 26,461 26,359 7.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 40,130 38,429 39,555 26,814 27,435 26,461 26,359 7.24%
NOSH 52,803 52,643 52,740 52,576 52,760 52,923 52,719 0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.66% 17.03% 111.92% -11.54% 8.20% -6.62% -5.61% -
ROE 2.32% 6.36% 32.76% -4.26% 4.18% -3.47% -3.04% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.75 27.25 21.95 18.83 26.48 26.23 27.13 9.87%
EPS 1.76 4.64 24.57 -2.17 2.17 -1.73 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.75 0.51 0.52 0.50 0.50 7.22%
Adjusted Per Share Value based on latest NOSH - 52,413
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 44.65 25.40 20.50 17.53 24.73 24.58 25.33 9.89%
EPS 1.65 4.33 22.95 -2.02 2.03 -1.62 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7105 0.6804 0.7004 0.4748 0.4858 0.4685 0.4667 7.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.30 0.15 0.17 0.36 0.22 0.08 -
P/RPS 0.54 1.10 0.68 0.90 1.36 0.84 0.29 10.90%
P/EPS 14.77 6.46 0.61 -7.82 16.56 -12.69 -5.26 -
EY 6.77 15.48 163.82 -12.78 6.04 -7.88 -19.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.20 0.33 0.69 0.44 0.16 13.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 30/11/10 23/11/09 27/11/08 29/11/07 30/11/06 -
Price 0.26 0.33 0.20 0.16 0.24 0.33 0.10 -
P/RPS 0.54 1.21 0.91 0.85 0.91 1.26 0.37 6.49%
P/EPS 14.77 7.11 0.81 -7.36 11.04 -19.04 -6.58 -
EY 6.77 14.07 122.87 -13.58 9.06 -5.25 -15.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.27 0.31 0.46 0.66 0.20 9.23%

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