[MUH] QoQ 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- 201.84%
YoY- 150.27%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 16,399 13,514 17,698 12,149 7,920 10,130 6,330 88.30%
PBT 4,393 4,812 13,238 3,825 -3,425 2,115 926 181.53%
Tax -1,141 -1,031 -1,411 -1,003 653 -495 -281 153.86%
NP 3,252 3,781 11,827 2,822 -2,772 1,620 645 193.16%
-
NP to SH 3,252 3,781 11,828 2,823 -2,772 1,621 646 192.86%
-
Tax Rate 25.97% 21.43% 10.66% 26.22% - 23.40% 30.35% -
Total Cost 13,147 9,733 5,871 9,327 10,692 8,510 5,685 74.60%
-
Net Worth 63,828 60,643 56,951 44,851 42,159 44,881 43,419 29.19%
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 63,828 60,643 56,951 44,851 42,159 44,881 43,419 29.19%
NOSH 52,750 52,733 52,732 52,766 52,699 52,801 52,950 -0.25%
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 19.83% 27.98% 66.83% 23.23% -35.00% 15.99% 10.19% -
ROE 5.09% 6.23% 20.77% 6.29% -6.58% 3.61% 1.49% -
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 31.09 25.63 33.56 23.02 15.03 19.19 11.95 88.83%
EPS 6.17 7.17 22.43 5.35 -5.26 3.07 1.22 193.76%
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 29.07 23.95 31.37 21.53 14.04 17.95 11.22 88.31%
EPS 5.76 6.70 20.96 5.00 -4.91 2.87 1.15 191.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1313 1.0749 1.0094 0.795 0.7473 0.7955 0.7696 29.19%
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 4.34 7.57 2.12 1.76 2.40 1.64 2.43 47.04%
P/EPS 21.90 27.06 3.17 7.57 -6.84 10.26 23.77 -5.30%
EY 4.57 3.70 31.59 13.21 -14.61 9.75 4.21 5.60%
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 4.86 6.95 3.64 2.00 3.06 1.80 2.26 66.37%
P/EPS 24.49 24.83 5.44 8.60 -8.75 11.24 22.13 6.96%
EY 4.08 4.03 18.39 11.63 -11.43 8.90 4.52 -6.58%
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