[MUH] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 54.01%
YoY- 280.26%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 19,274 17,690 12,956 20,393 16,349 12,658 11,168 43.92%
PBT 10,038 5,140 3,216 7,188 4,517 3,132 1,984 195.00%
Tax -1,782 -1,552 -936 -1,730 -973 -722 184 -
NP 8,256 3,588 2,280 5,458 3,544 2,410 2,168 144.05%
-
NP to SH 8,257 3,590 2,280 5,460 3,545 2,412 2,168 144.07%
-
Tax Rate 17.75% 30.19% 29.10% 24.07% 21.54% 23.05% -9.27% -
Total Cost 11,018 14,102 10,676 14,935 12,805 10,248 9,000 14.45%
-
Net Worth 75,037 70,523 69,395 68,831 66,010 64,881 64,317 10.83%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 75,037 70,523 69,395 68,831 66,010 64,881 64,317 10.83%
NOSH 56,419 56,419 56,419 56,419 56,419 56,419 56,419 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 42.83% 20.28% 17.60% 26.76% 21.68% 19.04% 19.41% -
ROE 11.00% 5.09% 3.29% 7.93% 5.37% 3.72% 3.37% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 34.16 31.35 22.96 36.15 28.98 22.44 19.79 43.94%
EPS 14.64 6.36 4.04 9.68 6.28 4.28 3.84 144.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.25 1.23 1.22 1.17 1.15 1.14 10.83%
Adjusted Per Share Value based on latest NOSH - 56,419
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 34.16 31.35 22.96 36.15 28.98 22.44 19.79 43.94%
EPS 14.64 6.36 4.04 9.68 6.28 4.28 3.84 144.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.25 1.23 1.22 1.17 1.15 1.14 10.83%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.59 0.60 0.66 0.575 0.61 0.31 0.29 -
P/RPS 1.73 1.91 2.87 1.59 2.11 1.38 1.47 11.47%
P/EPS 4.03 9.43 16.33 5.94 9.71 7.25 7.55 -34.22%
EY 24.81 10.61 6.12 16.83 10.30 13.79 13.25 51.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.54 0.47 0.52 0.27 0.25 45.82%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 29/11/21 27/09/21 27/05/21 26/02/21 25/11/20 -
Price 0.585 0.58 0.605 0.68 0.615 0.53 0.32 -
P/RPS 1.71 1.85 2.63 1.88 2.12 2.36 1.62 3.67%
P/EPS 4.00 9.12 14.97 7.03 9.79 12.40 8.33 -38.70%
EY 25.02 10.97 6.68 14.23 10.22 8.07 12.01 63.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.49 0.56 0.53 0.46 0.28 35.20%

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