Highlights

[MUH] YoY Quarter Result on 2018-03-31 [#3]

Stock [MUH]: MULTI-USAGE HOLDINGS BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     62.96%    YoY -     67.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 CAGR
Revenue 536 2,790 2,501 426 13,514 10,130 5,074 -25.88%
  YoY % -80.79% 11.56% 487.09% -96.85% 33.41% 99.65% -
  Horiz. % 10.56% 54.99% 49.29% 8.40% 266.34% 199.65% 100.00%
PBT -802 -395 -802 -2,707 4,812 2,115 508 -
  YoY % -103.04% 50.75% 70.37% -156.26% 127.52% 316.34% -
  Horiz. % -157.87% -77.76% -157.87% -532.87% 947.24% 416.34% 100.00%
Tax -97 -162 48 413 -1,031 -495 -162 -6.61%
  YoY % 40.12% -437.50% -88.38% 140.06% -108.28% -205.56% -
  Horiz. % 59.88% 100.00% -29.63% -254.94% 636.42% 305.56% 100.00%
NP -899 -557 -754 -2,294 3,781 1,620 346 -
  YoY % -61.40% 26.13% 67.13% -160.67% 133.40% 368.21% -
  Horiz. % -259.83% -160.98% -217.92% -663.01% 1,092.77% 468.21% 100.00%
NP to SH -898 -557 -753 -2,293 3,781 1,621 349 -
  YoY % -61.22% 26.03% 67.16% -160.65% 133.25% 364.47% -
  Horiz. % -257.31% -159.60% -215.76% -657.02% 1,083.38% 464.47% 100.00%
Tax Rate - % - % - % - % 21.43 % 23.40 % 31.89 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -8.42% -26.62% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 67.20% 73.38% 100.00%
Total Cost 1,435 3,347 3,255 2,720 9,733 8,510 4,728 -14.69%
  YoY % -57.13% 2.83% 19.67% -72.05% 14.37% 79.99% -
  Horiz. % 30.35% 70.79% 68.85% 57.53% 205.86% 179.99% 100.00%
Net Worth 64,317 65,446 68,831 73,344 60,643 44,881 40,187 6.47%
  YoY % -1.72% -4.92% -6.15% 20.94% 35.12% 11.68% -
  Horiz. % 160.04% 162.85% 171.27% 182.50% 150.90% 111.68% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 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
31/03/20 31/03/19 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 64,317 65,446 68,831 73,344 60,643 44,881 40,187 6.47%
  YoY % -1.72% -4.92% -6.15% 20.94% 35.12% 11.68% -
  Horiz. % 160.04% 162.85% 171.27% 182.50% 150.90% 111.68% 100.00%
NOSH 56,419 56,419 56,419 56,419 52,733 52,801 52,878 0.87%
  YoY % 0.00% 0.00% 0.00% 6.99% -0.13% -0.15% -
  Horiz. % 106.69% 106.69% 106.69% 106.69% 99.73% 99.85% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -167.72 % -19.96 % -30.15 % -538.50 % 27.98 % 15.99 % 6.82 % -
  YoY % -740.28% 33.80% 94.40% -2,024.59% 74.98% 134.46% -
  Horiz. % -2,459.24% -292.67% -442.08% -7,895.89% 410.26% 234.46% 100.00%
ROE -1.40 % -0.85 % -1.09 % -3.13 % 6.23 % 3.61 % 0.87 % -
  YoY % -64.71% 22.02% 65.18% -150.24% 72.58% 314.94% -
  Horiz. % -160.92% -97.70% -125.29% -359.77% 716.09% 414.94% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.95 4.95 4.43 0.76 25.63 19.19 9.60 -26.53%
  YoY % -80.81% 11.74% 482.89% -97.03% 33.56% 99.90% -
  Horiz. % 9.90% 51.56% 46.15% 7.92% 266.98% 199.90% 100.00%
EPS -1.59 -0.99 -1.33 -4.06 7.17 3.07 0.66 -
  YoY % -60.61% 25.56% 67.24% -156.62% 133.55% 365.15% -
  Horiz. % -240.91% -150.00% -201.52% -615.15% 1,086.36% 465.15% 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 1.1400 1.1600 1.2200 1.3000 1.1500 0.8500 0.7600 5.55%
  YoY % -1.72% -4.92% -6.15% 13.04% 35.29% 11.84% -
  Horiz. % 150.00% 152.63% 160.53% 171.05% 151.32% 111.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,419
31/03/20 31/03/19 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.95 4.95 4.43 0.76 23.95 17.95 8.99 -25.88%
  YoY % -80.81% 11.74% 482.89% -96.83% 33.43% 99.67% -
  Horiz. % 10.57% 55.06% 49.28% 8.45% 266.41% 199.67% 100.00%
EPS -1.59 -0.99 -1.33 -4.06 6.70 2.87 0.62 -
  YoY % -60.61% 25.56% 67.24% -160.60% 133.45% 362.90% -
  Horiz. % -256.45% -159.68% -214.52% -654.84% 1,080.65% 462.90% 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 1.1400 1.1600 1.2200 1.3000 1.0749 0.7955 0.7123 6.47%
  YoY % -1.72% -4.92% -6.15% 20.94% 35.12% 11.68% -
  Horiz. % 160.04% 162.85% 171.28% 182.51% 150.91% 111.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 30/09/14 30/09/13 28/09/12 -
Price 0.3100 0.4500 0.5800 0.8800 1.9400 0.3150 0.2600 -
P/RPS 32.63 9.10 13.08 116.55 7.57 1.64 2.71 39.32%
  YoY % 258.57% -30.43% -88.78% 1,439.63% 361.59% -39.48% -
  Horiz. % 1,204.06% 335.79% 482.66% 4,300.74% 279.34% 60.52% 100.00%
P/EPS -19.48 -45.58 -43.46 -21.65 27.06 10.26 39.39 -
  YoY % 57.26% -4.88% -100.74% -180.01% 163.74% -73.95% -
  Horiz. % -49.45% -115.71% -110.33% -54.96% 68.70% 26.05% 100.00%
EY -5.13 -2.19 -2.30 -4.62 3.70 9.75 2.54 -
  YoY % -134.25% 4.78% 50.22% -224.86% -62.05% 283.86% -
  Horiz. % -201.97% -86.22% -90.55% -181.89% 145.67% 383.86% 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 0.27 0.39 0.48 0.68 1.69 0.37 0.34 -3.03%
  YoY % -30.77% -18.75% -29.41% -59.76% 356.76% 8.82% -
  Horiz. % 79.41% 114.71% 141.18% 200.00% 497.06% 108.82% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 30/09/14 30/09/13 30/09/12 CAGR
Date 25/06/20 29/05/19 25/05/18 26/05/17 27/11/14 26/11/13 28/11/12 -
Price 0.3000 0.4150 0.5400 0.8000 1.7800 0.3450 0.2600 -
P/RPS 31.58 8.39 12.18 105.95 6.95 1.80 2.71 38.71%
  YoY % 276.40% -31.12% -88.50% 1,424.46% 286.11% -33.58% -
  Horiz. % 1,165.31% 309.59% 449.45% 3,909.59% 256.46% 66.42% 100.00%
P/EPS -18.85 -42.04 -40.46 -19.68 24.83 11.24 39.39 -
  YoY % 55.16% -3.91% -105.59% -179.26% 120.91% -71.46% -
  Horiz. % -47.85% -106.73% -102.72% -49.96% 63.04% 28.54% 100.00%
EY -5.31 -2.38 -2.47 -5.08 4.03 8.90 2.54 -
  YoY % -123.11% 3.64% 51.38% -226.05% -54.72% 250.39% -
  Horiz. % -209.06% -93.70% -97.24% -200.00% 158.66% 350.39% 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 0.26 0.36 0.44 0.62 1.55 0.41 0.34 -3.51%
  YoY % -27.78% -18.18% -29.03% -60.00% 278.05% 20.59% -
  Horiz. % 76.47% 105.88% 129.41% 182.35% 455.88% 120.59% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS