[MUH] QoQ Quarter Result on 31-Mar-2015

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 33.24%
YoY- 53.49%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,029 7,144 0 15,959 16,399 13,514 17,698 -41.58%
PBT 2,119 1,620 0 5,805 4,393 4,812 13,238 -76.85%
Tax -576 -425 0 -1,472 -1,141 -1,031 -1,411 -51.10%
NP 1,543 1,195 0 4,333 3,252 3,781 11,827 -80.34%
-
NP to SH 1,543 1,195 0 4,333 3,252 3,781 11,828 -80.34%
-
Tax Rate 27.18% 26.23% - 25.36% 25.97% 21.43% 10.66% -
Total Cost 7,486 5,949 0 11,626 13,147 9,733 5,871 21.42%
-
Net Worth 70,618 69,013 63,782 67,999 63,828 60,643 56,951 18.74%
Dividend
30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 70,618 69,013 63,782 67,999 63,828 60,643 56,951 18.74%
NOSH 56,419 56,419 52,712 52,712 52,750 52,733 52,732 5.54%
Ratio Analysis
30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.09% 16.73% 0.00% 27.15% 19.83% 27.98% 66.83% -
ROE 2.18% 1.73% 0.00% 6.37% 5.09% 6.23% 20.77% -
Per Share
30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.88 13.35 0.00 30.28 31.09 25.63 33.56 -42.23%
EPS 2.74 2.23 0.00 8.22 6.17 7.17 22.43 -81.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.21 1.29 1.21 1.15 1.08 17.38%
Adjusted Per Share Value based on latest NOSH - 52,712
30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.00 12.66 0.00 28.29 29.07 23.95 31.37 -41.59%
EPS 2.73 2.12 0.00 7.68 5.76 6.70 20.96 -80.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2517 1.2232 1.1305 1.2053 1.1313 1.0749 1.0094 18.74%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.915 1.27 1.30 1.42 1.35 1.94 0.71 -
P/RPS 5.42 9.51 0.00 0.00 4.34 7.57 2.12 111.63%
P/EPS 31.72 56.86 0.00 0.00 21.90 27.06 3.17 529.36%
EY 3.15 1.76 0.00 0.00 4.57 3.70 31.59 -84.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.98 1.07 1.42 1.12 1.69 0.66 3.61%
Price Multiplier on Announcement Date
30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 30/11/15 27/08/15 - 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 1.12 1.06 0.00 1.15 1.51 1.78 1.22 -
P/RPS 6.64 7.94 0.00 0.00 4.86 6.95 3.64 61.62%
P/EPS 38.83 47.46 0.00 0.00 24.49 24.83 5.44 380.54%
EY 2.58 2.11 0.00 0.00 4.08 4.03 18.39 -79.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.00 1.15 1.25 1.55 1.13 -20.34%

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