[MUH] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 11,982 4,284 19,712 0 59,694 28,384 27,674 -12.07%
PBT -1,862 -6,326 -1,790 0 34,128 4,886 1,438 -
Tax -306 68 -488 0 -4,830 -1,340 -744 -12.76%
NP -2,168 -6,258 -2,278 0 29,298 3,546 694 -
-
NP to SH -2,168 -6,254 -2,276 0 29,302 3,548 696 -
-
Tax Rate - - - - 14.15% 27.43% 51.74% -
Total Cost 14,150 10,542 21,990 0 30,396 24,838 26,980 -9.44%
-
Net Worth 66,010 69,959 75,601 75,037 56,938 43,294 39,545 8.19%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 66,010 69,959 75,601 75,037 56,938 43,294 39,545 8.19%
NOSH 56,419 56,419 56,419 56,419 52,720 52,797 52,727 1.04%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -18.09% -146.08% -11.56% 0.00% 49.08% 12.49% 2.51% -
ROE -3.28% -8.94% -3.01% 0.00% 51.46% 8.20% 1.76% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 21.24 7.59 34.94 0.00 113.23 53.76 52.49 -12.98%
EPS -3.84 -11.08 -4.04 0.00 55.58 6.72 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.24 1.34 1.33 1.08 0.82 0.75 7.07%
Adjusted Per Share Value based on latest NOSH - 56,419
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 21.22 7.59 34.90 0.00 105.69 50.26 49.00 -12.06%
EPS -3.84 -11.07 -4.03 0.00 51.88 6.28 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1688 1.2387 1.3386 1.3286 1.0081 0.7666 0.7002 8.19%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 -
Price 0.49 0.595 0.775 1.09 0.71 0.29 0.32 -
P/RPS 2.31 7.84 2.22 0.00 0.63 0.54 0.61 22.70%
P/EPS -12.75 -5.37 -19.21 0.00 1.28 4.32 24.24 -
EY -7.84 -18.63 -5.21 0.00 78.28 23.17 4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.58 0.82 0.66 0.35 0.43 -0.36%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/02/19 27/02/18 28/02/17 29/02/16 28/08/14 27/08/13 29/08/12 -
Price 0.445 0.60 1.08 0.915 1.22 0.27 0.30 -
P/RPS 2.10 7.90 3.09 0.00 1.08 0.50 0.57 22.19%
P/EPS -11.58 -5.41 -26.77 0.00 2.20 4.02 22.73 -
EY -8.64 -18.47 -3.74 0.00 45.56 24.89 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.81 0.69 1.13 0.33 0.40 -0.78%

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