[MUH] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -38.43%
YoY- -82.52%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
Revenue 24,306 27,504 22,104 16,173 23,543 29,913 63,570 -58.77%
PBT 5,447 6,184 5,974 3,739 6,013 9,205 28,256 -78.07%
Tax -1,733 -1,916 -1,759 -1,001 -1,566 -2,172 -5,055 -62.72%
NP 3,714 4,268 4,215 2,738 4,447 7,033 23,201 -81.52%
-
NP to SH 3,716 4,269 4,216 2,738 4,447 7,033 23,202 -81.51%
-
Tax Rate 31.82% 30.98% 29.44% 26.77% 26.04% 23.60% 17.89% -
Total Cost 20,592 23,236 17,889 13,435 19,096 22,880 40,369 -46.23%
-
Net Worth 76,729 76,165 75,037 70,618 69,013 63,782 67,999 11.77%
Dividend
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
Net Worth 76,729 76,165 75,037 70,618 69,013 63,782 67,999 11.77%
NOSH 56,419 56,419 56,419 56,419 56,419 52,712 52,712 6.46%
Ratio Analysis
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
NP Margin 15.28% 15.52% 19.07% 16.93% 18.89% 23.51% 36.50% -
ROE 4.84% 5.60% 5.62% 3.88% 6.44% 11.03% 34.12% -
Per Share
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
RPS 43.08 48.75 39.18 30.23 44.01 56.75 120.60 -61.28%
EPS 6.59 7.57 7.47 5.12 8.31 13.34 44.02 -82.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.35 1.33 1.32 1.29 1.21 1.29 4.99%
Adjusted Per Share Value based on latest NOSH - 56,419
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
RPS 43.08 48.75 39.18 28.67 41.73 53.02 112.67 -58.77%
EPS 6.59 7.57 7.47 4.85 7.88 12.47 41.12 -81.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.35 1.33 1.2517 1.2232 1.1305 1.2053 11.77%
Price Multiplier on Financial Quarter End Date
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
Date 29/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 -
Price 0.85 0.93 1.09 0.915 1.27 1.30 1.42 -
P/RPS 1.97 1.91 2.78 3.03 2.89 2.29 1.18 60.38%
P/EPS 12.91 12.29 14.59 17.88 15.28 9.74 3.23 258.60%
EY 7.75 8.14 6.86 5.59 6.55 10.26 31.00 -72.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.82 0.69 0.98 1.07 1.10 -40.17%
Price Multiplier on Announcement Date
30/04/16 31/03/16 31/12/15 30/09/15 30/06/15 30/04/15 31/03/15 CAGR
Date 29/06/16 30/05/16 - - - - 29/05/15 -
Price 0.77 0.78 0.00 0.00 0.00 0.00 1.15 -
P/RPS 1.79 1.60 0.00 0.00 0.00 0.00 0.95 79.30%
P/EPS 11.69 10.31 0.00 0.00 0.00 0.00 2.61 298.28%
EY 8.55 9.70 0.00 0.00 0.00 0.00 38.27 -74.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.00 0.00 0.00 0.00 0.89 -33.68%

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