[MUH] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 57.46%
YoY- 48.84%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 25,676 20,278 19,274 17,690 12,956 20,393 16,349 35.07%
PBT 14,868 10,223 10,038 5,140 3,216 7,188 4,517 121.11%
Tax -3,584 -2,059 -1,782 -1,552 -936 -1,730 -973 138.31%
NP 11,284 8,164 8,256 3,588 2,280 5,458 3,544 116.27%
-
NP to SH 11,284 8,166 8,257 3,590 2,280 5,460 3,545 116.23%
-
Tax Rate 24.11% 20.14% 17.75% 30.19% 29.10% 24.07% 21.54% -
Total Cost 14,392 12,114 11,018 14,102 10,676 14,935 12,805 8.09%
-
Net Worth 80,114 77,294 75,037 70,523 69,395 68,831 66,010 13.76%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 80,114 77,294 75,037 70,523 69,395 68,831 66,010 13.76%
NOSH 56,419 56,419 56,419 56,419 56,419 56,419 56,419 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 43.95% 40.26% 42.83% 20.28% 17.60% 26.76% 21.68% -
ROE 14.08% 10.56% 11.00% 5.09% 3.29% 7.93% 5.37% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.51 35.94 34.16 31.35 22.96 36.15 28.98 35.06%
EPS 20.00 14.47 14.64 6.36 4.04 9.68 6.28 116.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.37 1.33 1.25 1.23 1.22 1.17 13.76%
Adjusted Per Share Value based on latest NOSH - 56,419
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.51 35.94 34.16 31.35 22.96 36.15 28.98 35.06%
EPS 20.00 14.47 14.64 6.36 4.04 9.68 6.28 116.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.37 1.33 1.25 1.23 1.22 1.17 13.76%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.46 0.53 0.59 0.60 0.66 0.575 0.61 -
P/RPS 1.01 1.47 1.73 1.91 2.87 1.59 2.11 -38.78%
P/EPS 2.30 3.66 4.03 9.43 16.33 5.94 9.71 -61.68%
EY 43.48 27.31 24.81 10.61 6.12 16.83 10.30 160.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.44 0.48 0.54 0.47 0.52 -27.62%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 26/05/22 24/02/22 29/11/21 27/09/21 27/05/21 -
Price 0.505 0.50 0.585 0.58 0.605 0.68 0.615 -
P/RPS 1.11 1.39 1.71 1.85 2.63 1.88 2.12 -35.01%
P/EPS 2.52 3.45 4.00 9.12 14.97 7.03 9.79 -59.50%
EY 39.60 28.95 25.02 10.97 6.68 14.23 10.22 146.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.44 0.46 0.49 0.56 0.53 -22.71%

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