[MUH] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 57.46%
YoY- 48.84%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 6,694 17,450 17,690 12,658 6,338 11,982 4,284 7.71%
PBT -44 8,274 5,140 3,132 -2,778 -1,862 -6,326 -56.29%
Tax -230 -2,014 -1,552 -722 364 -306 68 -
NP -274 6,260 3,588 2,410 -2,414 -2,168 -6,258 -40.61%
-
NP to SH -268 6,262 3,590 2,412 -2,414 -2,168 -6,254 -40.83%
-
Tax Rate - 24.34% 30.19% 23.05% - - - -
Total Cost 6,968 11,190 14,102 10,248 8,752 14,150 10,542 -6.66%
-
Net Worth 81,243 80,114 70,523 64,881 65,446 66,010 69,959 2.52%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 81,243 80,114 70,523 64,881 65,446 66,010 69,959 2.52%
NOSH 56,419 56,419 56,419 56,419 56,419 56,419 56,419 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -4.09% 35.87% 20.28% 19.04% -38.09% -18.09% -146.08% -
ROE -0.33% 7.82% 5.09% 3.72% -3.69% -3.28% -8.94% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.86 30.93 31.35 22.44 11.23 21.24 7.59 7.71%
EPS -0.48 11.10 6.36 4.28 -4.28 -3.84 -11.08 -40.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.42 1.25 1.15 1.16 1.17 1.24 2.52%
Adjusted Per Share Value based on latest NOSH - 56,419
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.85 30.90 31.32 22.41 11.22 21.22 7.59 7.70%
EPS -0.47 11.09 6.36 4.27 -4.27 -3.84 -11.07 -40.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4385 1.4185 1.2487 1.1488 1.1588 1.1688 1.2387 2.52%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.57 0.585 0.60 0.31 0.365 0.49 0.595 -
P/RPS 4.80 1.89 1.91 1.38 3.25 2.31 7.84 -7.84%
P/EPS -120.00 5.27 9.43 7.25 -8.53 -12.75 -5.37 67.78%
EY -0.83 18.97 10.61 13.79 -11.72 -7.84 -18.63 -40.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.48 0.27 0.31 0.42 0.48 -2.99%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 24/02/22 26/02/21 28/02/20 26/02/19 27/02/18 -
Price 0.50 0.545 0.58 0.53 0.325 0.445 0.60 -
P/RPS 4.21 1.76 1.85 2.36 2.89 2.10 7.90 -9.95%
P/EPS -105.26 4.91 9.12 12.40 -7.60 -11.58 -5.41 63.96%
EY -0.95 20.37 10.97 8.07 -13.17 -8.64 -18.47 -39.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.46 0.46 0.28 0.38 0.48 -5.12%

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