[MUH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 25.81%
YoY- 442.92%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 0 15,959 59,759 43,360 29,847 12,149 32,242 -
PBT 0 5,805 26,269 21,875 17,064 3,825 1,133 -
Tax 0 -1,472 -4,587 -3,445 -2,415 -1,003 -512 -
NP 0 4,333 21,682 18,430 14,649 2,822 621 -
-
NP to SH 0 4,333 21,685 18,432 14,651 2,823 623 -
-
Tax Rate - 25.36% 17.46% 15.75% 14.15% 26.22% 45.19% -
Total Cost 0 11,626 38,077 24,930 15,198 9,327 31,621 -
-
Net Worth 63,782 67,999 63,802 60,631 56,938 44,851 42,237 36.36%
Dividend
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 63,782 67,999 63,802 60,631 56,938 44,851 42,237 36.36%
NOSH 52,712 52,712 52,729 52,723 52,720 52,766 52,796 -0.11%
Ratio Analysis
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.00% 27.15% 36.28% 42.50% 49.08% 23.23% 1.93% -
ROE 0.00% 6.37% 33.99% 30.40% 25.73% 6.29% 1.47% -
Per Share
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.00 30.28 113.33 82.24 56.61 23.02 61.07 -
EPS 0.00 8.22 41.13 34.96 27.79 5.35 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.29 1.21 1.15 1.08 0.85 0.80 36.53%
Adjusted Per Share Value based on latest NOSH - 52,733
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.00 28.29 105.92 76.85 52.90 21.53 57.15 -
EPS 0.00 7.68 38.44 32.67 25.97 5.00 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1305 1.2053 1.1309 1.0747 1.0092 0.795 0.7486 36.37%
Price Multiplier on Financial Quarter End Date
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.30 1.42 1.35 1.94 0.71 0.405 0.36 -
P/RPS 0.00 0.00 1.19 2.36 1.25 1.76 0.59 -
P/EPS 0.00 0.00 3.28 5.55 2.55 7.57 30.51 -
EY 0.00 0.00 30.46 18.02 39.14 13.21 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.42 1.12 1.69 0.66 0.48 0.45 91.91%
Price Multiplier on Announcement Date
30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date - 29/05/15 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 -
Price 0.00 1.15 1.51 1.78 1.22 0.46 0.46 -
P/RPS 0.00 0.00 1.33 2.16 2.15 2.00 0.75 -
P/EPS 0.00 0.00 3.67 5.09 4.39 8.60 38.98 -
EY 0.00 0.00 27.23 19.64 22.78 11.63 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.15 1.25 1.55 1.13 0.54 0.58 -

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