[MUH] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 482.4%
YoY- 288.38%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 14,747 22,104 23,543 47,897 28,607 22,479 11,490 4.63%
PBT -1,926 5,974 6,013 15,753 4,717 1,434 -1,061 11.42%
Tax -117 -1,759 -1,566 -2,256 -1,245 -283 -207 -9.83%
NP -2,043 4,215 4,447 13,497 3,472 1,151 -1,268 9.04%
-
NP to SH -2,041 4,216 4,447 13,500 3,476 1,154 -1,266 9.05%
-
Tax Rate - 29.44% 26.04% 14.32% 26.39% 19.74% - -
Total Cost 16,790 17,889 19,096 34,400 25,135 21,328 12,758 5.11%
-
Net Worth 75,601 75,037 69,013 56,951 43,419 40,384 38,042 13.27%
Dividend
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 75,601 75,037 69,013 56,951 43,419 40,384 38,042 13.27%
NOSH 56,419 56,419 56,419 52,732 52,950 53,846 52,727 1.23%
Ratio Analysis
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -13.85% 19.07% 18.89% 28.18% 12.14% 5.12% -11.04% -
ROE -2.70% 5.62% 6.44% 23.70% 8.01% 2.86% -3.33% -
Per Share
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 26.14 39.18 44.01 90.83 54.03 41.75 21.79 3.35%
EPS -3.62 7.47 8.31 25.60 6.56 2.14 -2.40 7.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.29 1.08 0.82 0.75 0.7215 11.89%
Adjusted Per Share Value based on latest NOSH - 52,732
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 26.11 39.14 41.68 84.81 50.65 39.80 20.34 4.63%
EPS -3.61 7.46 7.87 23.90 6.15 2.04 -2.24 9.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3386 1.3286 1.2219 1.0084 0.7688 0.715 0.6736 13.27%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/12/16 31/12/15 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.775 1.09 1.27 0.71 0.29 0.32 0.50 -
P/RPS 2.96 2.78 2.89 0.78 0.54 0.77 2.29 4.76%
P/EPS -21.42 14.59 15.28 2.77 4.42 14.93 -20.82 0.51%
EY -4.67 6.86 6.55 36.06 22.64 6.70 -4.80 -0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.82 0.98 0.66 0.35 0.43 0.69 -3.10%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/02/17 - - 28/08/14 27/08/13 29/08/12 23/08/11 -
Price 1.08 0.00 0.00 1.22 0.27 0.30 0.38 -
P/RPS 4.13 0.00 0.00 1.34 0.50 0.72 1.74 16.98%
P/EPS -29.85 0.00 0.00 4.77 4.11 14.00 -15.83 12.20%
EY -3.35 0.00 0.00 20.98 24.31 7.14 -6.32 -10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.00 1.13 0.33 0.40 0.53 8.00%

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