[MUH] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
Revenue 47,408 37,254 0 0 46,206 0 63,836 -23.98%
PBT 12,871 10,275 0 0 14,850 0 23,220 -41.94%
Tax -3,631 -2,904 0 0 -3,796 0 -5,888 -35.95%
NP 9,240 7,371 0 0 11,054 0 17,332 -43.99%
-
NP to SH 9,243 7,374 0 0 11,056 0 17,332 -43.98%
-
Tax Rate 28.21% 28.26% - - 25.56% - 25.36% -
Total Cost 38,168 29,882 0 0 35,152 0 46,504 -16.64%
-
Net Worth 76,729 74,401 75,037 71,577 69,013 63,782 67,999 11.77%
Dividend
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
Net Worth 76,729 74,401 75,037 71,577 69,013 63,782 67,999 11.77%
NOSH 56,419 55,112 56,419 54,225 56,419 52,712 52,712 6.46%
Ratio Analysis
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
NP Margin 19.49% 19.79% 0.00% 0.00% 23.92% 0.00% 27.15% -
ROE 12.05% 9.91% 0.00% 0.00% 16.02% 0.00% 25.49% -
Per Share
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
RPS 84.03 67.60 0.00 0.00 86.37 0.00 121.10 -28.59%
EPS 16.75 13.38 0.00 0.00 20.82 0.00 32.88 -46.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.35 1.33 1.32 1.29 1.21 1.29 4.99%
Adjusted Per Share Value based on latest NOSH - 56,419
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
RPS 83.94 65.96 0.00 0.00 81.81 0.00 113.03 -23.98%
EPS 16.37 13.06 0.00 0.00 19.58 0.00 30.69 -43.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3586 1.3173 1.3286 1.2673 1.2219 1.1293 1.204 11.77%
Price Multiplier on Financial Quarter End Date
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
Date 29/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 -
Price 0.85 0.93 1.09 0.915 1.27 1.30 1.42 -
P/RPS 1.01 1.38 0.00 0.00 1.47 0.00 0.00 -
P/EPS 5.19 6.95 0.00 0.00 6.15 0.00 0.00 -
EY 19.27 14.39 0.00 0.00 16.27 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.82 0.69 0.98 1.07 1.42 -52.71%
Price Multiplier on Announcement Date
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
Date 29/06/16 30/05/16 29/02/16 30/11/15 27/08/15 - 29/05/15 -
Price 0.77 0.78 0.915 1.12 1.06 0.00 1.15 -
P/RPS 0.92 1.15 0.00 0.00 1.23 0.00 0.00 -
P/EPS 4.70 5.83 0.00 0.00 5.13 0.00 0.00 -
EY 21.28 17.15 0.00 0.00 19.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.69 0.85 0.82 0.00 1.15 -47.63%

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