[MUH] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -11.76%
YoY- 3380.74%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 7,505 17,370 48,352 59,759 32,242 28,253 15,163 -10.25%
PBT -6,179 -3,806 10,961 26,269 1,133 2,994 2,503 -
Tax 181 13 -3,261 -4,587 -512 -948 -140 -
NP -5,998 -3,793 7,700 21,682 621 2,046 2,363 -
-
NP to SH -5,997 -3,789 7,703 21,685 623 2,050 2,364 -
-
Tax Rate - - 29.75% 17.46% 45.19% 31.66% 5.59% -
Total Cost 13,503 21,163 40,652 38,077 31,621 26,207 12,800 0.82%
-
Net Worth 67,138 72,780 73,599 63,802 42,237 41,677 39,539 8.48%
Dividend
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 67,138 72,780 73,599 63,802 42,237 41,677 39,539 8.48%
NOSH 56,419 56,419 56,386 52,729 52,796 52,756 52,719 1.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -79.92% -21.84% 15.92% 36.28% 1.93% 7.24% 15.58% -
ROE -8.93% -5.21% 10.47% 33.99% 1.47% 4.92% 5.98% -
Per Share
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.30 30.79 87.38 113.33 61.07 53.55 28.76 -11.18%
EPS -10.63 -6.72 13.92 41.13 1.18 3.89 4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.29 1.33 1.21 0.80 0.79 0.75 7.35%
Adjusted Per Share Value based on latest NOSH - 52,750
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.30 30.79 85.70 105.92 57.15 50.08 26.88 -10.25%
EPS -10.63 -6.72 13.65 38.44 1.10 3.63 4.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.29 1.3045 1.1309 0.7486 0.7387 0.7008 8.48%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.45 0.66 0.77 1.35 0.36 0.26 0.33 -
P/RPS 3.38 2.14 0.00 1.19 0.59 0.49 1.15 18.03%
P/EPS -4.23 -9.83 0.00 3.28 30.51 6.69 7.36 -
EY -23.62 -10.18 0.00 30.46 3.28 14.95 13.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.58 1.12 0.45 0.33 0.44 -2.22%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/18 30/08/17 15/12/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.45 0.60 0.78 1.51 0.46 0.21 0.38 -
P/RPS 3.38 1.95 0.00 1.33 0.75 0.39 1.32 15.56%
P/EPS -4.23 -8.93 0.00 3.67 38.98 5.40 8.47 -
EY -23.62 -11.19 0.00 27.23 2.57 18.50 11.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.59 1.25 0.58 0.27 0.51 -4.42%

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