[MUH] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -21.67%
YoY- -81.14%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 57,813 32,429 25,216 14,345 11,578 9,901 13,969 26.69%
PBT 29,166 6,077 1,636 2,845 13,130 -1,090 1,326 67.34%
Tax -4,593 -1,553 -712 -402 -172 -52 -181 71.38%
NP 24,573 4,524 924 2,442 12,958 -1,142 1,145 66.66%
-
NP to SH 24,576 4,526 929 2,444 12,960 -1,142 1,146 66.64%
-
Tax Rate 15.75% 25.56% 43.52% 14.13% 1.31% - 13.65% -
Total Cost 33,240 27,905 24,292 11,902 -1,380 11,043 12,824 17.19%
-
Net Worth 60,631 44,809 40,130 38,429 39,555 26,814 27,435 14.12%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 60,631 44,809 40,130 38,429 39,555 26,814 27,435 14.12%
NOSH 52,723 52,717 52,803 52,643 52,740 52,576 52,760 -0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 42.50% 13.95% 3.66% 17.03% 111.92% -11.54% 8.20% -
ROE 40.53% 10.10% 2.32% 6.36% 32.76% -4.26% 4.18% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 109.65 61.52 47.75 27.25 21.95 18.83 26.48 26.70%
EPS 46.61 8.59 1.76 4.64 24.57 -2.17 2.17 66.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.85 0.76 0.73 0.75 0.51 0.52 14.13%
Adjusted Per Share Value based on latest NOSH - 52,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 102.47 57.48 44.69 25.43 20.52 17.55 24.76 26.69%
EPS 43.56 8.02 1.65 4.33 22.97 -2.03 2.03 66.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0747 0.7942 0.7113 0.6812 0.7011 0.4753 0.4863 14.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.94 0.315 0.26 0.30 0.15 0.17 0.36 -
P/RPS 1.77 0.51 0.54 1.10 0.68 0.90 1.36 4.48%
P/EPS 4.16 3.67 14.77 6.46 0.61 -7.82 16.56 -20.55%
EY 24.03 27.26 6.77 15.48 163.82 -12.78 6.04 25.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.37 0.34 0.41 0.20 0.33 0.69 16.09%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 26/11/13 28/11/12 29/11/11 30/11/10 23/11/09 27/11/08 -
Price 1.78 0.345 0.26 0.33 0.20 0.16 0.24 -
P/RPS 1.62 0.56 0.54 1.21 0.91 0.85 0.91 10.08%
P/EPS 3.82 4.02 14.77 7.11 0.81 -7.36 11.04 -16.20%
EY 26.19 24.89 6.77 14.07 122.87 -13.58 9.06 19.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.41 0.34 0.45 0.27 0.31 0.46 22.43%

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