[MUH] YoY TTM 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- 53.98%
YoY- -80.56%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 11,353 9,657 14,747 22,104 47,897 28,607 22,479 -9.96%
PBT -3,948 -6,070 -1,926 5,974 15,753 4,717 1,434 -
Tax -6 291 -117 -1,759 -2,256 -1,245 -283 -44.69%
NP -3,954 -5,779 -2,043 4,215 13,497 3,472 1,151 -
-
NP to SH -3,954 -5,775 -2,041 4,216 13,500 3,476 1,154 -
-
Tax Rate - - - 29.44% 14.32% 26.39% 19.74% -
Total Cost 15,307 15,436 16,790 17,889 34,400 25,135 21,328 -4.97%
-
Net Worth 66,010 69,959 75,601 75,037 56,951 43,419 40,384 7.84%
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 56,951 43,419 40,384 7.84%
NOSH 56,419 56,419 56,419 56,419 52,732 52,950 53,846 0.71%
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 -34.83% -59.84% -13.85% 19.07% 28.18% 12.14% 5.12% -
ROE -5.99% -8.25% -2.70% 5.62% 23.70% 8.01% 2.86% -
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 20.12 17.12 26.14 39.18 90.83 54.03 41.75 -10.61%
EPS -7.01 -10.24 -3.62 7.47 25.60 6.56 2.14 -
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 20.10 17.10 26.11 39.14 84.81 50.65 39.80 -9.96%
EPS -7.00 -10.23 -3.61 7.46 23.90 6.15 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1688 1.2387 1.3386 1.3286 1.0084 0.7688 0.715 7.84%
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 2.44 3.48 2.96 2.78 0.78 0.54 0.77 19.39%
P/EPS -6.99 -5.81 -21.42 14.59 2.77 4.42 14.93 -
EY -14.30 -17.20 -4.67 6.86 36.06 22.64 6.70 -
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 - 28/08/14 27/08/13 29/08/12 -
Price 0.445 0.60 1.08 0.00 1.22 0.27 0.30 -
P/RPS 2.21 3.51 4.13 0.00 1.34 0.50 0.72 18.81%
P/EPS -6.35 -5.86 -29.85 0.00 4.77 4.11 14.00 -
EY -15.75 -17.06 -3.35 0.00 20.98 24.31 7.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.81 0.00 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