[MUH] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -16.63%
YoY- 169.21%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 6,301 9,029 12,149 7,862 7,587 2,653 3,060 11.74%
PBT 855 2,119 3,825 1,516 650 922 281 18.65%
Tax -321 -576 -1,003 -388 -231 0 0 -
NP 534 1,543 2,822 1,128 419 922 281 10.37%
-
NP to SH 535 1,543 2,823 1,128 419 922 281 10.40%
-
Tax Rate 37.54% 27.18% 26.22% 25.59% 35.54% 0.00% 0.00% -
Total Cost 5,767 7,486 9,327 6,734 7,168 1,731 2,779 11.87%
-
Net Worth 75,601 70,618 44,851 42,695 39,778 37,406 30,220 15.13%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 75,601 70,618 44,851 42,695 39,778 37,406 30,220 15.13%
NOSH 56,419 56,419 52,766 52,710 53,037 52,685 53,018 0.96%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.47% 17.09% 23.23% 14.35% 5.52% 34.75% 9.18% -
ROE 0.71% 2.18% 6.29% 2.64% 1.05% 2.46% 0.93% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.17 16.88 23.02 14.92 14.30 5.04 5.77 10.68%
EPS 0.95 2.74 5.35 2.14 0.79 1.75 0.53 9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.32 0.85 0.81 0.75 0.71 0.57 14.03%
Adjusted Per Share Value based on latest NOSH - 52,710
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.16 15.99 21.51 13.92 13.43 4.70 5.42 11.73%
EPS 0.95 2.73 5.00 2.00 0.74 1.63 0.50 10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3386 1.2504 0.7941 0.756 0.7043 0.6623 0.5351 15.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.66 0.915 0.405 0.27 0.41 0.40 0.15 -
P/RPS 5.91 5.42 1.76 1.81 2.87 7.94 2.60 13.45%
P/EPS 69.60 31.72 7.57 12.62 51.90 22.86 28.30 14.83%
EY 1.44 3.15 13.21 7.93 1.93 4.38 3.53 -12.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.69 0.48 0.33 0.55 0.56 0.26 10.22%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 02/12/16 30/11/15 30/05/14 28/05/13 24/05/12 26/05/11 31/05/10 -
Price 0.65 1.12 0.46 0.28 0.39 0.48 0.17 -
P/RPS 5.82 6.64 2.00 1.88 2.73 9.53 2.95 11.00%
P/EPS 68.55 38.83 8.60 13.08 49.37 27.43 32.08 12.37%
EY 1.46 2.58 11.63 7.64 2.03 3.65 3.12 -11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.85 0.54 0.35 0.52 0.68 0.30 7.83%

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