[MUH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 353.13%
YoY- 150.27%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 59,759 43,360 29,847 12,149 32,242 24,322 14,192 160.07%
PBT 26,269 21,875 17,064 3,825 1,133 4,558 2,443 385.06%
Tax -4,587 -3,445 -2,415 -1,003 -512 -1,165 -670 259.29%
NP 21,682 18,430 14,649 2,822 621 3,393 1,773 428.38%
-
NP to SH 21,685 18,432 14,651 2,823 623 3,395 1,774 428.23%
-
Tax Rate 17.46% 15.75% 14.15% 26.22% 45.19% 25.56% 27.43% -
Total Cost 38,077 24,930 15,198 9,327 31,621 20,929 12,419 110.61%
-
Net Worth 63,802 60,631 56,938 44,851 42,237 44,809 43,294 29.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 63,802 60,631 56,938 44,851 42,237 44,809 43,294 29.40%
NOSH 52,729 52,723 52,720 52,766 52,796 52,717 52,797 -0.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 36.28% 42.50% 49.08% 23.23% 1.93% 13.95% 12.49% -
ROE 33.99% 30.40% 25.73% 6.29% 1.47% 7.58% 4.10% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 113.33 82.24 56.61 23.02 61.07 46.14 26.88 160.29%
EPS 41.13 34.96 27.79 5.35 1.18 6.44 3.36 428.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.15 1.08 0.85 0.80 0.85 0.82 29.52%
Adjusted Per Share Value based on latest NOSH - 52,766
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 105.92 76.85 52.90 21.53 57.15 43.11 25.15 160.10%
EPS 38.44 32.67 25.97 5.00 1.10 6.02 3.14 428.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1309 1.0747 1.0092 0.795 0.7486 0.7942 0.7674 29.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.35 1.94 0.71 0.405 0.36 0.315 0.29 -
P/RPS 1.19 2.36 1.25 1.76 0.59 0.68 1.08 6.66%
P/EPS 3.28 5.55 2.55 7.57 30.51 4.89 8.63 -47.43%
EY 30.46 18.02 39.14 13.21 3.28 20.44 11.59 90.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.69 0.66 0.48 0.45 0.37 0.35 116.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 26/11/13 27/08/13 -
Price 1.51 1.78 1.22 0.46 0.46 0.345 0.27 -
P/RPS 1.33 2.16 2.15 2.00 0.75 0.75 1.00 20.87%
P/EPS 3.67 5.09 4.39 8.60 38.98 5.36 8.04 -40.63%
EY 27.23 19.64 22.78 11.63 2.57 18.67 12.44 68.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.55 1.13 0.54 0.58 0.41 0.33 142.40%

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