[MUH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 272.07%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 59,760 51,281 47,897 36,529 32,242 33,663 28,607 63.19%
PBT 26,268 18,450 15,753 3,441 1,132 6,324 4,717 213.19%
Tax -4,586 -2,792 -2,256 -1,126 -511 -1,578 -1,245 137.94%
NP 21,682 15,658 13,497 2,315 621 4,746 3,472 237.98%
-
NP to SH 21,684 15,660 13,500 2,318 623 4,748 3,476 237.74%
-
Tax Rate 17.46% 15.13% 14.32% 32.72% 45.14% 24.95% 26.39% -
Total Cost 38,078 35,623 34,400 34,214 31,621 28,917 25,135 31.80%
-
Net Worth 63,828 60,643 56,951 44,851 42,159 44,881 43,419 29.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 63,828 60,643 56,951 44,851 42,159 44,881 43,419 29.19%
NOSH 52,750 52,733 52,732 52,766 52,699 52,801 52,950 -0.25%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 36.28% 30.53% 28.18% 6.34% 1.93% 14.10% 12.14% -
ROE 33.97% 25.82% 23.70% 5.17% 1.48% 10.58% 8.01% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 113.29 97.25 90.83 69.23 61.18 63.75 54.03 63.60%
EPS 41.11 29.70 25.60 4.39 1.18 8.99 6.56 238.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.15 1.08 0.85 0.80 0.85 0.82 29.52%
Adjusted Per Share Value based on latest NOSH - 52,766
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 105.92 90.89 84.90 64.75 57.15 59.67 50.70 63.20%
EPS 38.43 27.76 23.93 4.11 1.10 8.42 6.16 237.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1313 1.0749 1.0094 0.795 0.7473 0.7955 0.7696 29.19%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.35 1.94 0.71 0.405 0.36 0.315 0.29 -
P/RPS 1.19 1.99 0.78 0.59 0.59 0.49 0.54 69.10%
P/EPS 3.28 6.53 2.77 9.22 30.45 3.50 4.42 -17.98%
EY 30.45 15.31 36.06 10.85 3.28 28.55 22.64 21.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.69 0.66 0.48 0.45 0.37 0.35 116.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 26/11/13 27/08/13 -
Price 1.51 1.78 1.22 0.46 0.46 0.345 0.27 -
P/RPS 1.33 1.83 1.34 0.66 0.75 0.54 0.50 91.63%
P/EPS 3.67 5.99 4.77 10.47 38.91 3.84 4.11 -7.25%
EY 27.22 16.68 20.98 9.55 2.57 26.06 24.31 7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.55 1.13 0.54 0.58 0.41 0.33 142.40%

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