[MUH] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -42.73%
YoY- 1022.86%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,931 7,144 17,698 6,330 6,250 3,868 3,070 12.70%
PBT 2,235 1,620 13,238 926 70 867 9,246 -22.72%
Tax -758 -425 -1,411 -281 -141 -230 -59 58.98%
NP 1,477 1,195 11,827 645 -71 637 9,187 -28.24%
-
NP to SH 1,478 1,195 11,828 646 -70 638 9,187 -28.23%
-
Tax Rate 33.91% 26.23% 10.66% 30.35% 201.43% 26.53% 0.64% -
Total Cost 4,454 5,949 5,871 5,685 6,321 3,231 -6,117 -
-
Net Worth 76,165 69,013 56,951 43,419 40,384 38,042 39,553 12.63%
Dividend
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 76,165 69,013 56,951 43,419 40,384 38,042 39,553 12.63%
NOSH 56,419 56,419 52,732 52,950 53,846 52,727 52,738 1.23%
Ratio Analysis
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 24.90% 16.73% 66.83% 10.19% -1.14% 16.47% 299.25% -
ROE 1.94% 1.73% 20.77% 1.49% -0.17% 1.68% 23.23% -
Per Share
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.51 13.35 33.56 11.95 11.61 7.34 5.82 11.32%
EPS 2.62 2.23 22.43 1.22 -0.13 1.21 17.42 -29.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.29 1.08 0.82 0.75 0.7215 0.75 11.26%
Adjusted Per Share Value based on latest NOSH - 52,950
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.50 12.65 31.34 11.21 11.07 6.85 5.44 12.68%
EPS 2.62 2.12 20.94 1.14 -0.12 1.13 16.27 -28.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3486 1.2219 1.0084 0.7688 0.715 0.6736 0.7003 12.63%
Price Multiplier on Financial Quarter End Date
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/12/15 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.09 1.27 0.71 0.29 0.32 0.50 0.16 -
P/RPS 10.37 9.51 2.12 2.43 2.76 6.82 2.75 27.25%
P/EPS 41.61 56.86 3.17 23.77 -246.15 41.32 0.92 99.80%
EY 2.40 1.76 31.59 4.21 -0.41 2.42 108.88 -49.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.98 0.66 0.35 0.43 0.69 0.21 27.77%
Price Multiplier on Announcement Date
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/02/16 27/08/15 28/08/14 27/08/13 29/08/12 23/08/11 25/08/10 -
Price 0.915 1.06 1.22 0.27 0.30 0.38 0.18 -
P/RPS 8.70 7.94 3.64 2.26 2.58 5.18 3.09 20.68%
P/EPS 34.93 47.46 5.44 22.13 -230.77 31.40 1.03 89.62%
EY 2.86 2.11 18.39 4.52 -0.43 3.18 96.78 -47.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 1.13 0.33 0.40 0.53 0.24 20.81%

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