Highlights

[MUH] YoY Quarter Result on 2018-09-30 [#1]

Stock [MUH]: MULTI-USAGE HOLDINGS BHD
Announcement Date 03-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     60.42%    YoY -     23.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,849 1,682 6,301 9,029 12,149 7,862 7,587 -13.98%
  YoY % 69.38% -73.31% -30.21% -25.68% 54.53% 3.62% -
  Horiz. % 37.55% 22.17% 83.05% 119.01% 160.13% 103.62% 100.00%
PBT -831 -1,162 855 2,119 3,825 1,516 650 -
  YoY % 28.49% -235.91% -59.65% -44.60% 152.31% 133.23% -
  Horiz. % -127.85% -178.77% 131.54% 326.00% 588.46% 233.23% 100.00%
Tax -7 67 -321 -576 -1,003 -388 -231 -41.58%
  YoY % -110.45% 120.87% 44.27% 42.57% -158.51% -67.97% -
  Horiz. % 3.03% -29.00% 138.96% 249.35% 434.20% 167.97% 100.00%
NP -838 -1,095 534 1,543 2,822 1,128 419 -
  YoY % 23.47% -305.06% -65.39% -45.32% 150.18% 169.21% -
  Horiz. % -200.00% -261.34% 127.45% 368.26% 673.51% 269.21% 100.00%
NP to SH -838 -1,094 535 1,543 2,823 1,128 419 -
  YoY % 23.40% -304.49% -65.33% -45.34% 150.27% 169.21% -
  Horiz. % -200.00% -261.10% 127.68% 368.26% 673.75% 269.21% 100.00%
Tax Rate - % - % 37.54 % 27.18 % 26.22 % 25.59 % 35.54 % -
  YoY % 0.00% 0.00% 38.12% 3.66% 2.46% -28.00% -
  Horiz. % 0.00% 0.00% 105.63% 76.48% 73.78% 72.00% 100.00%
Total Cost 3,687 2,777 5,767 7,486 9,327 6,734 7,168 -9.72%
  YoY % 32.77% -51.85% -22.96% -19.74% 38.51% -6.05% -
  Horiz. % 51.44% 38.74% 80.45% 104.44% 130.12% 93.95% 100.00%
Net Worth 66,010 71,652 75,601 70,618 44,851 42,695 39,778 8.10%
  YoY % -7.87% -5.22% 7.06% 57.45% 5.05% 7.33% -
  Horiz. % 165.94% 180.13% 190.06% 177.53% 112.75% 107.33% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 66,010 71,652 75,601 70,618 44,851 42,695 39,778 8.10%
  YoY % -7.87% -5.22% 7.06% 57.45% 5.05% 7.33% -
  Horiz. % 165.94% 180.13% 190.06% 177.53% 112.75% 107.33% 100.00%
NOSH 56,419 56,419 56,419 53,499 52,766 52,710 53,037 0.95%
  YoY % 0.00% 0.00% 5.46% 1.39% 0.11% -0.62% -
  Horiz. % 106.37% 106.37% 106.37% 100.87% 99.49% 99.38% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -29.41 % -65.10 % 8.47 % 17.09 % 23.23 % 14.35 % 5.52 % -
  YoY % 54.82% -868.60% -50.44% -26.43% 61.88% 159.96% -
  Horiz. % -532.79% -1,179.35% 153.44% 309.60% 420.83% 259.96% 100.00%
ROE -1.27 % -1.53 % 0.71 % 2.18 % 6.29 % 2.64 % 1.05 % -
  YoY % 16.99% -315.49% -67.43% -65.34% 138.26% 151.43% -
  Horiz. % -120.95% -145.71% 67.62% 207.62% 599.05% 251.43% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.05 2.98 11.17 16.88 23.02 14.92 14.30 -14.79%
  YoY % 69.46% -73.32% -33.83% -26.67% 54.29% 4.34% -
  Horiz. % 35.31% 20.84% 78.11% 118.04% 160.98% 104.34% 100.00%
EPS -1.49 -1.94 0.95 2.74 5.35 2.14 0.79 -
  YoY % 23.20% -304.21% -65.33% -48.79% 150.00% 170.89% -
  Horiz. % -188.61% -245.57% 120.25% 346.84% 677.22% 270.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1700 1.2700 1.3400 1.3200 0.8500 0.8100 0.7500 7.08%
  YoY % -7.87% -5.22% 1.52% 55.29% 4.94% 8.00% -
  Horiz. % 156.00% 169.33% 178.67% 176.00% 113.33% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,419
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.05 2.98 11.17 16.00 21.53 13.94 13.45 -13.98%
  YoY % 69.46% -73.32% -30.19% -25.69% 54.45% 3.64% -
  Horiz. % 37.55% 22.16% 83.05% 118.96% 160.07% 103.64% 100.00%
EPS -1.49 -1.94 0.95 2.73 5.00 2.00 0.74 -
  YoY % 23.20% -304.21% -65.20% -45.40% 150.00% 170.27% -
  Horiz. % -201.35% -262.16% 128.38% 368.92% 675.68% 270.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1700 1.2700 1.3400 1.2517 0.7950 0.7568 0.7051 8.10%
  YoY % -7.87% -5.22% 7.05% 57.45% 5.05% 7.33% -
  Horiz. % 165.93% 180.12% 190.04% 177.52% 112.75% 107.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 -
Price 0.4800 0.5400 0.6600 0.9150 0.4050 0.2700 0.4100 -
P/RPS 9.51 18.11 5.91 5.42 1.76 1.81 2.87 20.23%
  YoY % -47.49% 206.43% 9.04% 207.95% -2.76% -36.93% -
  Horiz. % 331.36% 631.01% 205.92% 188.85% 61.32% 63.07% 100.00%
P/EPS -32.32 -27.85 69.60 31.72 7.57 12.62 51.90 -
  YoY % -16.05% -140.01% 119.42% 319.02% -40.02% -75.68% -
  Horiz. % -62.27% -53.66% 134.10% 61.12% 14.59% 24.32% 100.00%
EY -3.09 -3.59 1.44 3.15 13.21 7.93 1.93 -
  YoY % 13.93% -349.31% -54.29% -76.15% 66.58% 310.88% -
  Horiz. % -160.10% -186.01% 74.61% 163.21% 684.46% 410.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.43 0.49 0.69 0.48 0.33 0.55 -4.42%
  YoY % -4.65% -12.24% -28.99% 43.75% 45.45% -40.00% -
  Horiz. % 74.55% 78.18% 89.09% 125.45% 87.27% 60.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 03/12/18 29/11/17 02/12/16 30/11/15 30/05/14 28/05/13 24/05/12 -
Price 0.4900 0.5400 0.6500 1.1200 0.4600 0.2800 0.3900 -
P/RPS 9.70 18.11 5.82 6.64 2.00 1.88 2.73 21.52%
  YoY % -46.44% 211.17% -12.35% 232.00% 6.38% -31.14% -
  Horiz. % 355.31% 663.37% 213.19% 243.22% 73.26% 68.86% 100.00%
P/EPS -32.99 -27.85 68.55 38.83 8.60 13.08 49.37 -
  YoY % -18.46% -140.63% 76.54% 351.51% -34.25% -73.51% -
  Horiz. % -66.82% -56.41% 138.85% 78.65% 17.42% 26.49% 100.00%
EY -3.03 -3.59 1.46 2.58 11.63 7.64 2.03 -
  YoY % 15.60% -345.89% -43.41% -77.82% 52.23% 276.35% -
  Horiz. % -149.26% -176.85% 71.92% 127.09% 572.91% 376.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.43 0.49 0.85 0.54 0.35 0.52 -3.23%
  YoY % -2.33% -12.24% -42.35% 57.41% 54.29% -32.69% -
  Horiz. % 80.77% 82.69% 94.23% 163.46% 103.85% 67.31% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

161  125  393  1523 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HUBLINE 0.040.00 
 PRESBHD 0.29-0.015 
 ARMADA 0.1550.00 
 SUMATEC 0.02+0.005 
 HSI-C3X 0.45-0.015 
 HSI-H4O 0.415+0.01 
 PERMAJU 0.38+0.02 
 VELESTO 0.205-0.005 
 HSI-C3T 0.10-1.00 
 SAPNRG 0.335-0.01 
Partners & Brokers