[MUH] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -8.78%
YoY- 57.14%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 10,281 14,220 16,935 20,159 23,459 20,279 22,587 -40.79%
PBT 2,934 5,904 7,386 11,791 13,137 10,224 11,329 -59.33%
Tax -914 -1,605 -2,021 -2,291 -2,722 -2,060 -2,337 -46.48%
NP 2,020 4,299 5,365 9,500 10,415 8,164 8,992 -63.01%
-
NP to SH 2,033 4,312 5,378 9,502 10,417 8,166 8,994 -62.85%
-
Tax Rate 31.15% 27.18% 27.36% 19.43% 20.72% 20.15% 20.63% -
Total Cost 8,261 9,921 11,570 10,659 13,044 12,115 13,595 -28.23%
-
Net Worth 81,807 81,243 80,679 80,114 80,114 77,294 75,037 5.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 81,807 81,243 80,679 80,114 80,114 77,294 75,037 5.92%
NOSH 56,419 56,419 56,419 56,419 56,419 56,419 56,419 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 19.65% 30.23% 31.68% 47.13% 44.40% 40.26% 39.81% -
ROE 2.49% 5.31% 6.67% 11.86% 13.00% 10.56% 11.99% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 18.22 25.20 30.02 35.73 41.58 35.94 40.03 -40.80%
EPS 3.60 7.64 9.53 16.84 18.46 14.47 15.94 -62.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.43 1.42 1.42 1.37 1.33 5.92%
Adjusted Per Share Value based on latest NOSH - 56,419
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 18.20 25.18 29.98 35.69 41.54 35.91 39.99 -40.80%
EPS 3.60 7.63 9.52 16.82 18.44 14.46 15.92 -62.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4485 1.4385 1.4285 1.4185 1.4185 1.3685 1.3286 5.92%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.49 0.485 0.53 0.585 0.46 0.53 0.59 -
P/RPS 2.69 1.92 1.77 1.64 1.11 1.47 1.47 49.55%
P/EPS 13.60 6.35 5.56 3.47 2.49 3.66 3.70 137.98%
EY 7.35 15.76 17.99 28.79 40.14 27.31 27.02 -57.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.37 0.41 0.32 0.39 0.44 -15.77%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 29/05/23 27/02/23 29/11/22 29/08/22 26/05/22 -
Price 0.56 0.525 0.57 0.545 0.505 0.50 0.585 -
P/RPS 3.07 2.08 1.90 1.53 1.21 1.39 1.46 64.05%
P/EPS 15.54 6.87 5.98 3.24 2.74 3.45 3.67 161.50%
EY 6.43 14.56 16.72 30.90 36.56 28.95 27.25 -61.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.40 0.38 0.36 0.36 0.44 -7.72%

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