[MUH] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 159.49%
YoY- 725.87%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 63,836 59,759 57,813 59,694 48,596 32,242 32,429 57.13%
PBT 23,220 26,269 29,166 34,128 15,300 1,133 6,077 144.60%
Tax -5,888 -4,587 -4,593 -4,830 -4,012 -512 -1,553 143.34%
NP 17,332 21,682 24,573 29,298 11,288 621 4,524 145.04%
-
NP to SH 17,332 21,685 24,576 29,302 11,292 623 4,526 144.96%
-
Tax Rate 25.36% 17.46% 15.75% 14.15% 26.22% 45.19% 25.56% -
Total Cost 46,504 38,077 33,240 30,396 37,308 31,621 27,905 40.60%
-
Net Worth 67,999 63,802 60,631 56,938 44,851 42,237 44,809 32.08%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 67,999 63,802 60,631 56,938 44,851 42,237 44,809 32.08%
NOSH 52,712 52,729 52,723 52,720 52,766 52,796 52,717 -0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 27.15% 36.28% 42.50% 49.08% 23.23% 1.93% 13.95% -
ROE 25.49% 33.99% 40.53% 51.46% 25.18% 1.47% 10.10% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 121.10 113.33 109.65 113.23 92.10 61.07 61.52 57.13%
EPS 32.88 41.13 46.61 55.58 21.40 1.18 8.59 144.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.21 1.15 1.08 0.85 0.80 0.85 32.09%
Adjusted Per Share Value based on latest NOSH - 52,732
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 113.15 105.92 102.47 105.80 86.13 57.15 57.48 57.13%
EPS 30.72 38.44 43.56 51.94 20.01 1.10 8.02 145.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2053 1.1309 1.0747 1.0092 0.795 0.7486 0.7942 32.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.42 1.35 1.94 0.71 0.405 0.36 0.315 -
P/RPS 0.00 1.19 1.77 0.63 0.44 0.59 0.51 -
P/EPS 0.00 3.28 4.16 1.28 1.89 30.51 3.67 -
EY 0.00 30.46 24.03 78.28 52.84 3.28 27.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.12 1.69 0.66 0.48 0.45 0.37 145.32%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 26/11/13 -
Price 1.15 1.51 1.78 1.22 0.46 0.46 0.345 -
P/RPS 0.00 1.33 1.62 1.08 0.50 0.75 0.56 -
P/EPS 0.00 3.67 3.82 2.20 2.15 38.98 4.02 -
EY 0.00 27.23 26.19 45.56 46.52 2.57 24.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.25 1.55 1.13 0.54 0.58 0.41 99.01%

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