[MUH] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 66.75%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 16,221 59,760 32,242 28,252 15,163 11,099 10,321 7.20%
PBT 1,414 26,268 1,132 2,995 2,503 6,677 743 10.40%
Tax -788 -4,586 -511 -948 -141 -36 -57 49.77%
NP 626 21,682 621 2,047 2,362 6,641 686 -1.39%
-
NP to SH 628 21,684 623 2,051 2,365 6,642 686 -1.34%
-
Tax Rate 55.73% 17.46% 45.14% 31.65% 5.63% 0.54% 7.67% -
Total Cost 15,595 38,078 31,621 26,205 12,801 4,458 9,635 7.68%
-
Net Worth 74,994 63,828 42,159 41,657 39,664 35,872 28,437 16.08%
Dividend
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 74,994 63,828 42,159 41,657 39,664 35,872 28,437 16.08%
NOSH 56,386 52,750 52,699 52,731 52,886 52,753 52,662 1.05%
Ratio Analysis
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.86% 36.28% 1.93% 7.25% 15.58% 59.83% 6.65% -
ROE 0.84% 33.97% 1.48% 4.92% 5.96% 18.52% 2.41% -
Per Share
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.77 113.29 61.18 53.58 28.67 21.04 19.60 6.08%
EPS 1.11 41.11 1.18 3.89 4.47 12.59 1.30 -2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.21 0.80 0.79 0.75 0.68 0.54 14.87%
Adjusted Per Share Value based on latest NOSH - 52,731
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.72 105.81 57.09 50.02 26.85 19.65 18.27 7.20%
EPS 1.11 38.39 1.10 3.63 4.19 11.76 1.21 -1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3278 1.1301 0.7465 0.7376 0.7023 0.6351 0.5035 16.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.77 1.35 0.36 0.26 0.33 0.17 0.14 -
P/RPS 2.68 1.19 0.59 0.49 1.15 0.81 0.71 22.66%
P/EPS 69.14 3.28 30.45 6.68 7.38 1.35 10.75 33.14%
EY 1.45 30.45 3.28 14.96 13.55 74.06 9.30 -24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.12 0.45 0.33 0.44 0.25 0.26 13.13%
Price Multiplier on Announcement Date
30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 15/12/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.78 1.51 0.46 0.21 0.38 0.40 0.23 -
P/RPS 2.71 1.33 0.75 0.39 1.33 1.90 1.17 13.79%
P/EPS 70.03 3.67 38.91 5.40 8.50 3.18 17.66 23.60%
EY 1.43 27.22 2.57 18.52 11.77 31.48 5.66 -19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.25 0.58 0.27 0.51 0.59 0.43 4.98%

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