[MUH] YoY 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- 146.48%
YoY- -80.08%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
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 5,074 4,238 2,554 3,728 4,266 3,437 3,335 7.23%
PBT 508 345 320 192 898 137 -91 -
Tax -162 -73 -70 -40 -136 -50 0 -
NP 346 272 250 152 762 87 -91 -
-
NP to SH 349 273 250 152 763 88 -90 -
-
Tax Rate 31.89% 21.16% 21.88% 20.83% 15.14% 36.50% - -
Total Cost 4,728 3,966 2,304 3,576 3,504 3,350 3,426 5.51%
-
Net Worth 40,187 38,325 39,062 26,731 27,362 25,882 26,470 7.19%
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 40,187 38,325 39,062 26,731 27,362 25,882 26,470 7.19%
NOSH 52,878 52,500 52,083 52,413 52,620 51,764 52,941 -0.01%
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 6.82% 6.42% 9.79% 4.08% 17.86% 2.53% -2.73% -
ROE 0.87% 0.71% 0.64% 0.57% 2.79% 0.34% -0.34% -
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 9.60 8.07 4.90 7.11 8.11 6.64 6.30 7.26%
EPS 0.66 0.52 0.48 0.29 1.45 0.17 -0.17 -
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 8.98 7.50 4.52 6.60 7.55 6.09 5.90 7.24%
EPS 0.62 0.48 0.44 0.27 1.35 0.16 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7116 0.6786 0.6916 0.4733 0.4845 0.4583 0.4687 7.20%
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 2.71 3.72 3.06 2.39 4.44 3.31 1.27 13.45%
P/EPS 39.39 57.69 31.25 58.62 24.83 129.41 -47.06 -
EY 2.54 1.73 3.20 1.71 4.03 0.77 -2.13 -
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 2.71 4.09 4.08 2.25 2.96 4.97 1.59 9.28%
P/EPS 39.39 63.46 41.67 55.17 16.55 194.12 -58.82 -
EY 2.54 1.58 2.40 1.81 6.04 0.52 -1.70 -
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