[MUH] YoY TTM 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- 6.59%
YoY- 198.87%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/03/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 11,227 51,281 33,663 23,315 13,174 11,579 12,217 -1.11%
PBT -5,516 18,450 6,324 1,597 -1,036 11,408 -548 36.03%
Tax 538 -2,792 -1,578 -372 -210 -147 -142 -
NP -4,978 15,658 4,746 1,225 -1,246 11,261 -690 30.12%
-
NP to SH -4,976 15,660 4,748 1,230 -1,244 11,262 -689 30.14%
-
Tax Rate - 15.13% 24.95% 23.29% - 1.29% - -
Total Cost 16,205 35,623 28,917 22,090 14,420 318 12,907 3.07%
-
Net Worth 73,344 60,643 44,881 40,187 38,325 39,062 26,731 14.39%
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 60,643 44,881 40,187 38,325 39,062 26,731 14.39%
NOSH 56,419 52,733 52,801 52,878 52,500 52,083 52,413 0.98%
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 -44.34% 30.53% 14.10% 5.25% -9.46% 97.25% -5.65% -
ROE -6.78% 25.82% 10.58% 3.06% -3.25% 28.83% -2.58% -
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 19.90 97.25 63.75 44.09 25.09 22.23 23.31 -2.08%
EPS -8.82 29.70 8.99 2.33 -2.37 21.62 -1.31 28.93%
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 19.88 90.80 59.60 41.28 23.33 20.50 21.63 -1.11%
EPS -8.81 27.73 8.41 2.18 -2.20 19.94 -1.22 30.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2986 1.0737 0.7947 0.7116 0.6786 0.6916 0.4733 14.39%
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 4.42 1.99 0.49 0.59 1.20 0.67 0.73 27.12%
P/EPS -9.98 6.53 3.50 11.18 -12.66 0.69 -12.93 -3.39%
EY -10.02 15.31 28.55 8.95 -7.90 144.15 -7.73 3.51%
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 4.02 1.83 0.54 0.59 1.32 0.90 0.69 26.47%
P/EPS -9.07 5.99 3.84 11.18 -13.93 0.92 -12.17 -3.84%
EY -11.02 16.68 26.06 8.95 -7.18 108.12 -8.22 3.98%
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