[MUH] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 38.47%
YoY- 3380.58%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 23,543 29,913 63,570 59,760 51,281 47,897 36,529 -29.64%
PBT 6,013 9,205 28,256 26,268 18,450 15,753 3,441 56.32%
Tax -1,566 -2,172 -5,055 -4,586 -2,792 -2,256 -1,126 30.21%
NP 4,447 7,033 23,201 21,682 15,658 13,497 2,315 68.63%
-
NP to SH 4,447 7,033 23,202 21,684 15,660 13,500 2,318 68.45%
-
Tax Rate 26.04% 23.60% 17.89% 17.46% 15.13% 14.32% 32.72% -
Total Cost 19,096 22,880 40,369 38,078 35,623 34,400 34,214 -37.29%
-
Net Worth 69,013 63,782 67,999 63,828 60,643 56,951 44,851 41.19%
Dividend
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 69,013 63,782 67,999 63,828 60,643 56,951 44,851 41.19%
NOSH 56,419 52,712 52,712 52,750 52,733 52,732 52,766 5.50%
Ratio Analysis
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.89% 23.51% 36.50% 36.28% 30.53% 28.18% 6.34% -
ROE 6.44% 11.03% 34.12% 33.97% 25.82% 23.70% 5.17% -
Per Share
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.01 56.75 120.60 113.29 97.25 90.83 69.23 -30.41%
EPS 8.31 13.34 44.02 41.11 29.70 25.60 4.39 66.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.21 1.29 1.21 1.15 1.08 0.85 39.64%
Adjusted Per Share Value based on latest NOSH - 52,750
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 41.73 53.02 112.67 105.92 90.89 84.90 64.75 -29.64%
EPS 7.88 12.47 41.12 38.43 27.76 23.93 4.11 68.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2232 1.1305 1.2053 1.1313 1.0749 1.0094 0.795 41.18%
Price Multiplier on Financial Quarter End Date
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.27 1.30 1.42 1.35 1.94 0.71 0.405 -
P/RPS 2.89 2.29 1.18 1.19 1.99 0.78 0.59 256.72%
P/EPS 15.28 9.74 3.23 3.28 6.53 2.77 9.22 49.83%
EY 6.55 10.26 31.00 30.45 15.31 36.06 10.85 -33.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 1.10 1.12 1.69 0.66 0.48 77.06%
Price Multiplier on Announcement Date
30/06/15 30/04/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date - - 29/05/15 27/02/15 27/11/14 28/08/14 30/05/14 -
Price 0.00 0.00 1.15 1.51 1.78 1.22 0.46 -
P/RPS 0.00 0.00 0.95 1.33 1.83 1.34 0.66 -
P/EPS 0.00 0.00 2.61 3.67 5.99 4.77 10.47 -
EY 0.00 0.00 38.27 27.22 16.68 20.98 9.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.89 1.25 1.55 1.13 0.54 -

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