[MUH] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 318.99%
YoY- 1730.96%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 15,959 16,399 13,514 17,698 12,149 7,920 10,130 35.43%
PBT 5,805 4,393 4,812 13,238 3,825 -3,425 2,115 96.15%
Tax -1,472 -1,141 -1,031 -1,411 -1,003 653 -495 106.93%
NP 4,333 3,252 3,781 11,827 2,822 -2,772 1,620 92.80%
-
NP to SH 4,333 3,252 3,781 11,828 2,823 -2,772 1,621 92.72%
-
Tax Rate 25.36% 25.97% 21.43% 10.66% 26.22% - 23.40% -
Total Cost 11,626 13,147 9,733 5,871 9,327 10,692 8,510 23.14%
-
Net Worth 67,999 63,828 60,643 56,951 44,851 42,159 44,881 31.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 67,999 63,828 60,643 56,951 44,851 42,159 44,881 31.94%
NOSH 52,712 52,750 52,733 52,732 52,766 52,699 52,801 -0.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 27.15% 19.83% 27.98% 66.83% 23.23% -35.00% 15.99% -
ROE 6.37% 5.09% 6.23% 20.77% 6.29% -6.58% 3.61% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.28 31.09 25.63 33.56 23.02 15.03 19.19 35.57%
EPS 8.22 6.17 7.17 22.43 5.35 -5.26 3.07 92.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.21 1.15 1.08 0.85 0.80 0.85 32.09%
Adjusted Per Share Value based on latest NOSH - 52,732
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.29 29.07 23.95 31.37 21.53 14.04 17.95 35.46%
EPS 7.68 5.76 6.70 20.96 5.00 -4.91 2.87 92.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2053 1.1313 1.0749 1.0094 0.795 0.7473 0.7955 31.95%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.42 1.35 1.94 0.71 0.405 0.36 0.315 -
P/RPS 0.00 4.34 7.57 2.12 1.76 2.40 1.64 -
P/EPS 0.00 21.90 27.06 3.17 7.57 -6.84 10.26 -
EY 0.00 4.57 3.70 31.59 13.21 -14.61 9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.12 1.69 0.66 0.48 0.45 0.37 145.32%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 26/11/13 -
Price 1.15 1.51 1.78 1.22 0.46 0.46 0.345 -
P/RPS 0.00 4.86 6.95 3.64 2.00 3.06 1.80 -
P/EPS 0.00 24.49 24.83 5.44 8.60 -8.75 11.24 -
EY 0.00 4.08 4.03 18.39 11.63 -11.43 8.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.25 1.55 1.13 0.54 0.58 0.41 99.01%

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