[MUH] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -86.24%
YoY- -69.61%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 17,370 48,352 59,759 32,242 28,253 15,163 11,099 7.13%
PBT -3,806 10,961 26,269 1,133 2,994 2,503 6,677 -
Tax 13 -3,261 -4,587 -512 -948 -140 -37 -
NP -3,793 7,700 21,682 621 2,046 2,363 6,640 -
-
NP to SH -3,789 7,703 21,685 623 2,050 2,364 6,642 -
-
Tax Rate - 29.75% 17.46% 45.19% 31.66% 5.59% 0.55% -
Total Cost 21,163 40,652 38,077 31,621 26,207 12,800 4,459 27.06%
-
Net Worth 72,780 73,599 63,802 42,237 41,677 39,539 36,379 11.25%
Dividend
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 72,780 73,599 63,802 42,237 41,677 39,539 36,379 11.25%
NOSH 56,419 56,386 52,729 52,796 52,756 52,719 52,723 1.04%
Ratio Analysis
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -21.84% 15.92% 36.28% 1.93% 7.24% 15.58% 59.83% -
ROE -5.21% 10.47% 33.99% 1.47% 4.92% 5.98% 18.26% -
Per Share
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.79 87.38 113.33 61.07 53.55 28.76 21.05 6.02%
EPS -6.72 13.92 41.13 1.18 3.89 4.48 12.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.33 1.21 0.80 0.79 0.75 0.69 10.10%
Adjusted Per Share Value based on latest NOSH - 52,699
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.75 85.61 105.81 57.09 50.02 26.85 19.65 7.13%
EPS -6.71 13.64 38.39 1.10 3.63 4.19 11.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2886 1.3031 1.1297 0.7478 0.7379 0.7001 0.6441 11.25%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.66 0.77 1.35 0.36 0.26 0.33 0.17 -
P/RPS 2.14 0.00 1.19 0.59 0.49 1.15 0.81 16.11%
P/EPS -9.83 0.00 3.28 30.51 6.69 7.36 1.35 -
EY -10.18 0.00 30.46 3.28 14.95 13.59 74.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 1.12 0.45 0.33 0.44 0.25 11.59%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/17 15/12/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.60 0.78 1.51 0.46 0.21 0.38 0.40 -
P/RPS 1.95 0.00 1.33 0.75 0.39 1.32 1.90 0.40%
P/EPS -8.93 0.00 3.67 38.98 5.40 8.47 3.18 -
EY -11.19 0.00 27.23 2.57 18.50 11.80 31.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 1.25 0.58 0.27 0.51 0.58 -3.18%

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