[MUH] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 38.18%
YoY- 394.91%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 14,220 14,817 17,450 25,676 20,278 19,274 17,690 -13.58%
PBT 5,903 6,254 8,274 14,868 10,223 10,038 5,140 9.69%
Tax -1,605 -1,730 -2,014 -3,584 -2,059 -1,782 -1,552 2.27%
NP 4,298 4,524 6,260 11,284 8,164 8,256 3,588 12.82%
-
NP to SH 4,310 4,540 6,262 11,284 8,166 8,257 3,590 12.99%
-
Tax Rate 27.19% 27.66% 24.34% 24.11% 20.14% 17.75% 30.19% -
Total Cost 9,922 10,293 11,190 14,392 12,114 11,018 14,102 -20.94%
-
Net Worth 81,243 80,679 80,114 80,114 77,294 75,037 70,523 9.92%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 81,243 80,679 80,114 80,114 77,294 75,037 70,523 9.92%
NOSH 56,419 56,419 56,419 56,419 56,419 56,419 56,419 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 30.23% 30.53% 35.87% 43.95% 40.26% 42.83% 20.28% -
ROE 5.31% 5.63% 7.82% 14.08% 10.56% 11.00% 5.09% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 25.20 26.26 30.93 45.51 35.94 34.16 31.35 -13.58%
EPS 7.64 8.04 11.10 20.00 14.47 14.64 6.36 13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.43 1.42 1.42 1.37 1.33 1.25 9.92%
Adjusted Per Share Value based on latest NOSH - 56,419
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 25.18 26.24 30.90 45.46 35.90 34.13 31.32 -13.57%
EPS 7.63 8.04 11.09 19.98 14.46 14.62 6.36 12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4385 1.4285 1.4185 1.4185 1.3685 1.3286 1.2487 9.92%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.485 0.53 0.585 0.46 0.53 0.59 0.60 -
P/RPS 1.92 2.02 1.89 1.01 1.47 1.73 1.91 0.34%
P/EPS 6.35 6.59 5.27 2.30 3.66 4.03 9.43 -23.22%
EY 15.75 15.18 18.97 43.48 27.31 24.81 10.61 30.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.41 0.32 0.39 0.44 0.48 -20.58%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 29/05/23 27/02/23 29/11/22 29/08/22 26/05/22 24/02/22 -
Price 0.525 0.57 0.545 0.505 0.50 0.585 0.58 -
P/RPS 2.08 2.17 1.76 1.11 1.39 1.71 1.85 8.14%
P/EPS 6.87 7.08 4.91 2.52 3.45 4.00 9.12 -17.25%
EY 14.55 14.12 20.37 39.60 28.95 25.02 10.97 20.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.38 0.36 0.36 0.44 0.46 -15.11%

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