[MUH] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 100.29%
YoY- -61.97%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 10,282 43,360 24,322 18,912 10,759 8,684 7,426 4.43%
PBT -3,605 21,875 4,558 1,227 2,134 9,848 -818 21.85%
Tax 169 -3,445 -1,165 -534 -302 -129 -39 -
NP -3,436 18,430 3,393 693 1,832 9,719 -857 20.32%
-
NP to SH -3,434 18,432 3,395 697 1,833 9,720 -857 20.31%
-
Tax Rate - 15.75% 25.56% 43.52% 14.15% 1.31% - -
Total Cost 13,718 24,930 20,929 18,219 8,927 -1,035 8,283 6.95%
-
Net Worth 73,344 60,631 44,809 40,130 38,429 39,555 26,814 14.34%
Dividend
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 73,344 60,631 44,809 40,130 38,429 39,555 26,814 14.34%
NOSH 56,419 52,723 52,717 52,803 52,643 52,740 52,576 0.94%
Ratio Analysis
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -33.42% 42.50% 13.95% 3.66% 17.03% 111.92% -11.54% -
ROE -4.68% 30.40% 7.58% 1.74% 4.77% 24.57% -3.20% -
Per Share
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.22 82.24 46.14 35.82 20.44 16.47 14.12 3.45%
EPS -6.09 34.96 6.44 1.32 3.48 18.43 -1.63 19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.15 0.85 0.76 0.73 0.75 0.51 13.28%
Adjusted Per Share Value based on latest NOSH - 52,878
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.21 76.77 43.06 33.49 19.05 15.38 13.15 4.43%
EPS -6.08 32.64 6.01 1.23 3.25 17.21 -1.52 20.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2986 1.0735 0.7934 0.7105 0.6804 0.7004 0.4748 14.34%
Price Multiplier on Financial Quarter End Date
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/17 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.88 1.94 0.315 0.26 0.30 0.15 0.17 -
P/RPS 4.83 2.36 0.68 0.73 1.47 0.91 1.20 20.39%
P/EPS -14.46 5.55 4.89 19.70 8.62 0.81 -10.43 4.44%
EY -6.92 18.02 20.44 5.08 11.61 122.87 -9.59 -4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.69 0.37 0.34 0.41 0.20 0.33 10.11%
Price Multiplier on Announcement Date
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/05/17 27/11/14 26/11/13 28/11/12 29/11/11 30/11/10 23/11/09 -
Price 0.80 1.78 0.345 0.26 0.33 0.20 0.16 -
P/RPS 4.39 2.16 0.75 0.73 1.61 1.21 1.13 19.82%
P/EPS -13.14 5.09 5.36 19.70 9.48 1.09 -9.82 3.95%
EY -7.61 19.64 18.67 5.08 10.55 92.15 -10.19 -3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.55 0.41 0.34 0.45 0.27 0.31 9.67%

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