[MUH] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -11.76%
YoY- 3380.74%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 46,206 0 63,836 59,759 57,813 59,694 48,596 -3.95%
PBT 14,850 0 23,220 26,269 29,166 34,128 15,300 -2.36%
Tax -3,796 0 -5,888 -4,587 -4,593 -4,830 -4,012 -4.33%
NP 11,054 0 17,332 21,682 24,573 29,298 11,288 -1.66%
-
NP to SH 11,056 0 17,332 21,685 24,576 29,302 11,292 -1.67%
-
Tax Rate 25.56% - 25.36% 17.46% 15.75% 14.15% 26.22% -
Total Cost 35,152 0 46,504 38,077 33,240 30,396 37,308 -4.65%
-
Net Worth 69,013 63,782 67,999 63,802 60,631 56,938 44,851 41.19%
Dividend
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 69,013 63,782 67,999 63,802 60,631 56,938 44,851 41.19%
NOSH 56,419 52,712 52,712 52,729 52,723 52,720 52,766 5.50%
Ratio Analysis
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 23.92% 0.00% 27.15% 36.28% 42.50% 49.08% 23.23% -
ROE 16.02% 0.00% 25.49% 33.99% 40.53% 51.46% 25.18% -
Per Share
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 86.37 0.00 121.10 113.33 109.65 113.23 92.10 -5.01%
EPS 20.82 0.00 32.88 41.13 46.61 55.58 21.40 -2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.21 1.29 1.21 1.15 1.08 0.85 39.64%
Adjusted Per Share Value based on latest NOSH - 52,750
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 81.90 0.00 113.15 105.92 102.47 105.80 86.13 -3.95%
EPS 19.60 0.00 30.72 38.44 43.56 51.94 20.01 -1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2232 1.1305 1.2053 1.1309 1.0747 1.0092 0.795 41.18%
Price Multiplier on Financial Quarter End Date
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.27 1.30 1.42 1.35 1.94 0.71 0.405 -
P/RPS 1.47 0.00 0.00 1.19 1.77 0.63 0.44 162.61%
P/EPS 6.15 0.00 0.00 3.28 4.16 1.28 1.89 157.13%
EY 16.27 0.00 0.00 30.46 24.03 78.28 52.84 -61.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 1.42 1.12 1.69 0.66 0.48 77.06%
Price Multiplier on Announcement Date
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/08/15 - 29/05/15 27/02/15 27/11/14 28/08/14 30/05/14 -
Price 1.06 0.00 1.15 1.51 1.78 1.22 0.46 -
P/RPS 1.23 0.00 0.00 1.33 1.62 1.08 0.50 105.55%
P/EPS 5.13 0.00 0.00 3.67 3.82 2.20 2.15 100.58%
EY 19.50 0.00 0.00 27.23 26.19 45.56 46.52 -50.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 1.15 1.25 1.55 1.13 0.54 39.70%

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