[MUH] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 16.0%
YoY- 229.82%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 29,913 63,570 59,760 51,281 47,897 36,529 32,242 -5.48%
PBT 9,205 28,256 26,268 18,450 15,753 3,441 1,132 384.14%
Tax -2,172 -5,055 -4,586 -2,792 -2,256 -1,126 -511 197.13%
NP 7,033 23,201 21,682 15,658 13,497 2,315 621 521.23%
-
NP to SH 7,033 23,202 21,684 15,660 13,500 2,318 623 519.72%
-
Tax Rate 23.60% 17.89% 17.46% 15.13% 14.32% 32.72% 45.14% -
Total Cost 22,880 40,369 38,078 35,623 34,400 34,214 31,621 -21.61%
-
Net Worth 63,782 67,999 63,828 60,643 56,951 44,851 42,159 36.55%
Dividend
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 63,782 67,999 63,828 60,643 56,951 44,851 42,159 36.55%
NOSH 52,712 52,712 52,750 52,733 52,732 52,766 52,699 0.01%
Ratio Analysis
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 23.51% 36.50% 36.28% 30.53% 28.18% 6.34% 1.93% -
ROE 11.03% 34.12% 33.97% 25.82% 23.70% 5.17% 1.48% -
Per Share
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.75 120.60 113.29 97.25 90.83 69.23 61.18 -5.49%
EPS 13.34 44.02 41.11 29.70 25.60 4.39 1.18 520.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.29 1.21 1.15 1.08 0.85 0.80 36.53%
Adjusted Per Share Value based on latest NOSH - 52,733
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.96 112.56 105.81 90.80 84.81 64.68 57.09 -5.49%
EPS 12.45 41.08 38.39 27.73 23.90 4.10 1.10 520.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1293 1.204 1.1301 1.0737 1.0084 0.7941 0.7465 36.55%
Price Multiplier on Financial Quarter End Date
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.30 1.42 1.35 1.94 0.71 0.405 0.36 -
P/RPS 2.29 1.18 1.19 1.99 0.78 0.59 0.59 177.49%
P/EPS 9.74 3.23 3.28 6.53 2.77 9.22 30.45 -57.59%
EY 10.26 31.00 30.45 15.31 36.06 10.85 3.28 135.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.10 1.12 1.69 0.66 0.48 0.45 91.91%
Price Multiplier on Announcement Date
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date - 29/05/15 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 -
Price 0.00 1.15 1.51 1.78 1.22 0.46 0.46 -
P/RPS 0.00 0.95 1.33 1.83 1.34 0.66 0.75 -
P/EPS 0.00 2.61 3.67 5.99 4.77 10.47 38.91 -
EY 0.00 38.27 27.22 16.68 20.98 9.55 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.89 1.25 1.55 1.13 0.54 0.58 -

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