[MUH] QoQ Cumulative 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- 418.99%
YoY- 725.87%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 15,959 59,759 43,360 29,847 12,149 32,242 24,322 -24.50%
PBT 5,805 26,269 21,875 17,064 3,825 1,133 4,558 17.51%
Tax -1,472 -4,587 -3,445 -2,415 -1,003 -512 -1,165 16.89%
NP 4,333 21,682 18,430 14,649 2,822 621 3,393 17.72%
-
NP to SH 4,333 21,685 18,432 14,651 2,823 623 3,395 17.67%
-
Tax Rate 25.36% 17.46% 15.75% 14.15% 26.22% 45.19% 25.56% -
Total Cost 11,626 38,077 24,930 15,198 9,327 31,621 20,929 -32.44%
-
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 6.37% 33.99% 30.40% 25.73% 6.29% 1.47% 7.58% -
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 30.28 113.33 82.24 56.61 23.02 61.07 46.14 -24.50%
EPS 8.22 41.13 34.96 27.79 5.35 1.18 6.44 17.68%
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 28.26 105.81 76.77 52.85 21.51 57.09 43.06 -24.49%
EPS 7.67 38.39 32.64 25.94 5.00 1.10 6.01 17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.204 1.1297 1.0735 1.0081 0.7941 0.7478 0.7934 32.08%
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 2.36 1.25 1.76 0.59 0.68 -
P/EPS 0.00 3.28 5.55 2.55 7.57 30.51 4.89 -
EY 0.00 30.46 18.02 39.14 13.21 3.28 20.44 -
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 2.16 2.15 2.00 0.75 0.75 -
P/EPS 0.00 3.67 5.09 4.39 8.60 38.98 5.36 -
EY 0.00 27.23 19.64 22.78 11.63 2.57 18.67 -
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