[MUH] QoQ TTM 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- -36.77%
YoY- -67.06%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 CAGR
Revenue 27,504 22,104 16,173 23,543 29,913 63,570 59,760 -46.26%
PBT 6,184 5,974 3,739 6,013 9,205 28,256 26,268 -68.58%
Tax -1,916 -1,759 -1,001 -1,566 -2,172 -5,055 -4,586 -50.27%
NP 4,268 4,215 2,738 4,447 7,033 23,201 21,682 -72.77%
-
NP to SH 4,269 4,216 2,738 4,447 7,033 23,202 21,684 -72.77%
-
Tax Rate 30.98% 29.44% 26.77% 26.04% 23.60% 17.89% 17.46% -
Total Cost 23,236 17,889 13,435 19,096 22,880 40,369 38,078 -32.65%
-
Net Worth 76,165 75,037 70,618 69,013 63,782 67,999 63,828 15.19%
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 76,165 75,037 70,618 69,013 63,782 67,999 63,828 15.19%
NOSH 56,419 56,419 56,419 56,419 52,712 52,712 52,750 5.52%
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 15.52% 19.07% 16.93% 18.89% 23.51% 36.50% 36.28% -
ROE 5.60% 5.62% 3.88% 6.44% 11.03% 34.12% 33.97% -
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 48.75 39.18 30.23 44.01 56.75 120.60 113.29 -49.08%
EPS 7.57 7.47 5.12 8.31 13.34 44.02 41.11 -74.18%
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 48.70 39.14 28.64 41.68 52.96 112.56 105.81 -46.26%
EPS 7.56 7.46 4.85 7.87 12.45 41.08 38.39 -72.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3486 1.3286 1.2504 1.2219 1.1293 1.204 1.1301 15.19%
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 1.91 2.78 3.03 2.89 2.29 1.18 1.19 46.04%
P/EPS 12.29 14.59 17.88 15.28 9.74 3.23 3.28 187.86%
EY 8.14 6.86 5.59 6.55 10.26 31.00 30.45 -65.21%
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 1.10 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 - - - - 29/05/15 27/02/15 -
Price 0.78 0.00 0.00 0.00 0.00 1.15 1.51 -
P/RPS 1.60 0.00 0.00 0.00 0.00 0.95 1.33 15.94%
P/EPS 10.31 0.00 0.00 0.00 0.00 2.61 3.67 128.59%
EY 9.70 0.00 0.00 0.00 0.00 38.27 27.22 -56.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.00 0.00 0.00 0.89 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