[MUH] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 1.74%
YoY- -111.05%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 51,281 33,663 23,315 13,174 11,579 12,217 12,633 26.28%
PBT 18,450 6,324 1,597 -1,036 11,408 -548 951 63.88%
Tax -2,792 -1,578 -372 -210 -147 -142 -244 50.08%
NP 15,658 4,746 1,225 -1,246 11,261 -690 707 67.53%
-
NP to SH 15,660 4,748 1,230 -1,244 11,262 -689 710 67.42%
-
Tax Rate 15.13% 24.95% 23.29% - 1.29% - 25.66% -
Total Cost 35,623 28,917 22,090 14,420 318 12,907 11,926 19.99%
-
Net Worth 60,643 44,881 40,187 38,325 39,062 26,731 27,362 14.17%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 60,643 44,881 40,187 38,325 39,062 26,731 27,362 14.17%
NOSH 52,733 52,801 52,878 52,500 52,083 52,413 52,620 0.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 30.53% 14.10% 5.25% -9.46% 97.25% -5.65% 5.60% -
ROE 25.82% 10.58% 3.06% -3.25% 28.83% -2.58% 2.59% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 97.25 63.75 44.09 25.09 22.23 23.31 24.01 26.24%
EPS 29.70 8.99 2.33 -2.37 21.62 -1.31 1.35 67.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.85 0.76 0.73 0.75 0.51 0.52 14.13%
Adjusted Per Share Value based on latest NOSH - 52,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 90.89 59.67 41.32 23.35 20.52 21.65 22.39 26.28%
EPS 27.76 8.42 2.18 -2.20 19.96 -1.22 1.26 67.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0749 0.7955 0.7123 0.6793 0.6924 0.4738 0.485 14.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.94 0.315 0.26 0.30 0.15 0.17 0.36 -
P/RPS 1.99 0.49 0.59 1.20 0.67 0.73 1.50 4.82%
P/EPS 6.53 3.50 11.18 -12.66 0.69 -12.93 26.68 -20.90%
EY 15.31 28.55 8.95 -7.90 144.15 -7.73 3.75 26.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.37 0.34 0.41 0.20 0.33 0.69 16.09%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 26/11/13 28/11/12 29/11/11 30/11/10 23/11/09 27/11/08 -
Price 1.78 0.345 0.26 0.33 0.20 0.16 0.24 -
P/RPS 1.83 0.54 0.59 1.32 0.90 0.69 1.00 10.59%
P/EPS 5.99 3.84 11.18 -13.93 0.92 -12.17 17.79 -16.58%
EY 16.68 26.06 8.95 -7.18 108.12 -8.22 5.62 19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.41 0.34 0.45 0.27 0.31 0.46 22.43%

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