[MUH] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -3.27%
YoY- -64.41%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 59,759 32,242 28,253 15,163 11,099 10,321 15,446 25.28%
PBT 26,269 1,133 2,994 2,503 6,677 774 1,475 61.56%
Tax -4,587 -512 -948 -140 -37 -61 -243 63.13%
NP 21,682 621 2,046 2,363 6,640 713 1,232 61.24%
-
NP to SH 21,685 623 2,050 2,364 6,642 714 1,233 61.22%
-
Tax Rate 17.46% 45.19% 31.66% 5.59% 0.55% 7.88% 16.47% -
Total Cost 38,077 31,621 26,207 12,800 4,459 9,608 14,214 17.83%
-
Net Worth 63,802 42,237 41,677 39,539 36,379 30,122 27,386 15.13%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 63,802 42,237 41,677 39,539 36,379 30,122 27,386 15.13%
NOSH 52,729 52,796 52,756 52,719 52,723 52,846 52,666 0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 36.28% 1.93% 7.24% 15.58% 59.83% 6.91% 7.98% -
ROE 33.99% 1.47% 4.92% 5.98% 18.26% 2.37% 4.50% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 113.33 61.07 53.55 28.76 21.05 19.53 29.33 25.25%
EPS 41.13 1.18 3.89 4.48 12.60 1.35 2.34 61.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.80 0.79 0.75 0.69 0.57 0.52 15.10%
Adjusted Per Share Value based on latest NOSH - 52,886
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 105.92 57.15 50.08 26.88 19.67 18.29 27.38 25.27%
EPS 38.44 1.10 3.63 4.19 11.77 1.27 2.19 61.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1309 0.7486 0.7387 0.7008 0.6448 0.5339 0.4854 15.13%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.35 0.36 0.26 0.33 0.17 0.14 0.30 -
P/RPS 1.19 0.59 0.49 1.15 0.81 0.72 1.02 2.60%
P/EPS 3.28 30.51 6.69 7.36 1.35 10.36 12.81 -20.30%
EY 30.46 3.28 14.95 13.59 74.10 9.65 7.80 25.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.45 0.33 0.44 0.25 0.25 0.58 11.58%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 02/03/09 -
Price 1.51 0.46 0.21 0.38 0.40 0.23 0.19 -
P/RPS 1.33 0.75 0.39 1.32 1.90 1.18 0.65 12.66%
P/EPS 3.67 38.98 5.40 8.47 3.18 17.02 8.12 -12.39%
EY 27.23 2.57 18.50 11.80 31.49 5.87 12.32 14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.58 0.27 0.51 0.58 0.40 0.37 22.48%

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