[MUH] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ--%
YoY- -62.27%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 CAGR
Revenue 37,254 0 0 46,206 0 63,836 59,759 -31.49%
PBT 10,275 0 0 14,850 0 23,220 26,269 -52.82%
Tax -2,904 0 0 -3,796 0 -5,888 -4,587 -30.64%
NP 7,371 0 0 11,054 0 17,332 21,682 -57.83%
-
NP to SH 7,374 0 0 11,056 0 17,332 21,685 -57.82%
-
Tax Rate 28.26% - - 25.56% - 25.36% 17.46% -
Total Cost 29,882 0 0 35,152 0 46,504 38,077 -17.63%
-
Net Worth 74,401 75,037 71,577 69,013 63,782 67,999 63,802 13.09%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 CAGR
Net Worth 74,401 75,037 71,577 69,013 63,782 67,999 63,802 13.09%
NOSH 55,112 56,419 54,225 56,419 52,712 52,712 52,729 3.60%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 CAGR
NP Margin 19.79% 0.00% 0.00% 23.92% 0.00% 27.15% 36.28% -
ROE 9.91% 0.00% 0.00% 16.02% 0.00% 25.49% 33.99% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 CAGR
RPS 67.60 0.00 0.00 86.37 0.00 121.10 113.33 -33.87%
EPS 13.38 0.00 0.00 20.82 0.00 32.88 41.13 -59.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.32 1.29 1.21 1.29 1.21 9.15%
Adjusted Per Share Value based on latest NOSH - 56,419
31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 CAGR
RPS 65.96 0.00 0.00 81.81 0.00 113.03 105.81 -31.49%
EPS 13.06 0.00 0.00 19.58 0.00 30.69 38.39 -57.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3173 1.3286 1.2673 1.2219 1.1293 1.204 1.1297 13.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 -
Price 0.93 1.09 0.915 1.27 1.30 1.42 1.35 -
P/RPS 1.38 0.00 0.00 1.47 0.00 0.00 1.19 12.58%
P/EPS 6.95 0.00 0.00 6.15 0.00 0.00 3.28 82.40%
EY 14.39 0.00 0.00 16.27 0.00 0.00 30.46 -45.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.82 0.69 0.98 1.07 1.42 1.12 -32.14%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 CAGR
Date 30/05/16 29/02/16 30/11/15 27/08/15 - 29/05/15 27/02/15 -
Price 0.78 0.915 1.12 1.06 0.00 1.15 1.51 -
P/RPS 1.15 0.00 0.00 1.23 0.00 0.00 1.33 -10.98%
P/EPS 5.83 0.00 0.00 5.13 0.00 0.00 3.67 44.84%
EY 17.15 0.00 0.00 19.50 0.00 0.00 27.23 -30.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.85 0.82 0.00 1.15 1.25 -45.91%

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