[MUH] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 11,396 6,728 25,204 0 48,596 31,448 30,348 -13.98%
PBT -3,324 -4,648 3,420 0 15,300 6,064 2,600 -
Tax -28 268 -1,284 0 -4,012 -1,552 -924 -41.58%
NP -3,352 -4,380 2,136 0 11,288 4,512 1,676 -
-
NP to SH -3,352 -4,376 2,140 0 11,292 4,512 1,676 -
-
Tax Rate - - 37.54% - 26.22% 25.59% 35.54% -
Total Cost 14,748 11,108 23,068 0 37,308 26,936 28,672 -9.71%
-
Net Worth 66,010 71,652 75,601 71,577 44,851 42,695 39,778 8.09%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 66,010 71,652 75,601 71,577 44,851 42,695 39,778 8.09%
NOSH 56,419 56,419 56,419 54,225 52,766 52,710 53,037 0.95%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -29.41% -65.10% 8.47% 0.00% 23.23% 14.35% 5.52% -
ROE -5.08% -6.11% 2.83% 0.00% 25.18% 10.57% 4.21% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.20 11.93 44.67 0.00 92.10 59.66 57.22 -14.79%
EPS -5.96 -7.76 3.80 0.00 21.40 8.56 3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.27 1.34 1.32 0.85 0.81 0.75 7.07%
Adjusted Per Share Value based on latest NOSH - 56,419
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.18 11.91 44.63 0.00 86.04 55.68 53.73 -13.97%
EPS -5.93 -7.75 3.79 0.00 19.99 7.99 2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1688 1.2687 1.3386 1.2673 0.7941 0.756 0.7043 8.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 -
Price 0.48 0.54 0.66 0.915 0.405 0.27 0.41 -
P/RPS 2.38 4.53 1.48 0.00 0.44 0.45 0.72 20.18%
P/EPS -8.08 -6.96 17.40 0.00 1.89 3.15 12.97 -
EY -12.38 -14.36 5.75 0.00 52.84 31.70 7.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.49 0.69 0.48 0.33 0.55 -4.41%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 03/12/18 29/11/17 02/12/16 30/11/15 30/05/14 28/05/13 24/05/12 -
Price 0.49 0.54 0.65 1.12 0.46 0.28 0.39 -
P/RPS 2.43 4.53 1.46 0.00 0.50 0.47 0.68 21.62%
P/EPS -8.25 -6.96 17.14 0.00 2.15 3.27 12.34 -
EY -12.13 -14.36 5.84 0.00 46.52 30.57 8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.49 0.85 0.54 0.35 0.52 -3.23%

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