[MUH] QoQ Quarter Result on 30-Apr-2015

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 5,931 9,029 7,144 0 15,959 16,399 13,514 -48.19%
PBT 2,235 2,119 1,620 0 5,805 4,393 4,812 -45.80%
Tax -758 -576 -425 0 -1,472 -1,141 -1,031 -21.78%
NP 1,477 1,543 1,195 0 4,333 3,252 3,781 -52.79%
-
NP to SH 1,478 1,543 1,195 0 4,333 3,252 3,781 -52.77%
-
Tax Rate 33.91% 27.18% 26.23% - 25.36% 25.97% 21.43% -
Total Cost 4,454 7,486 5,949 0 11,626 13,147 9,733 -46.43%
-
Net Worth 76,165 70,618 69,013 63,782 67,999 63,828 60,643 19.96%
Dividend
31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 76,165 70,618 69,013 63,782 67,999 63,828 60,643 19.96%
NOSH 56,419 56,419 56,419 52,712 52,712 52,750 52,733 5.54%
Ratio Analysis
31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 24.90% 17.09% 16.73% 0.00% 27.15% 19.83% 27.98% -
ROE 1.94% 2.18% 1.73% 0.00% 6.37% 5.09% 6.23% -
Per Share
31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.51 16.88 13.35 0.00 30.28 31.09 25.63 -50.93%
EPS 2.62 2.74 2.23 0.00 8.22 6.17 7.17 -55.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.32 1.29 1.21 1.29 1.21 1.15 13.66%
Adjusted Per Share Value based on latest NOSH - 52,712
31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.51 16.00 12.66 0.00 28.29 29.07 23.95 -48.20%
EPS 2.62 2.73 2.12 0.00 7.68 5.76 6.70 -52.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.2517 1.2232 1.1305 1.2053 1.1313 1.0749 19.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 -
Price 1.09 0.915 1.27 1.30 1.42 1.35 1.94 -
P/RPS 10.37 5.42 9.51 0.00 0.00 4.34 7.57 28.57%
P/EPS 41.61 31.72 56.86 0.00 0.00 21.90 27.06 41.01%
EY 2.40 3.15 1.76 0.00 0.00 4.57 3.70 -29.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.98 1.07 1.42 1.12 1.69 -44.42%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 CAGR
Date 29/02/16 30/11/15 27/08/15 - 29/05/15 27/02/15 27/11/14 -
Price 0.915 1.12 1.06 0.00 1.15 1.51 1.78 -
P/RPS 8.70 6.64 7.94 0.00 0.00 4.86 6.95 19.64%
P/EPS 34.93 38.83 47.46 0.00 0.00 24.49 24.83 31.33%
EY 2.86 2.58 2.11 0.00 0.00 4.08 4.03 -23.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.85 0.82 0.00 1.15 1.25 1.55 -48.21%

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