[MUH] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MUH] MULTI-USAGE HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 25.94%
YoY- 201.21%
Quarter Report
Latest QR
Upcoming QR
MUH's Result
MUH's Financial Summary
View:
Show?
TTM Result
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 22,104 23,543 47,897 28,607 22,479 11,490 12,753 10.50%
PBT 5,974 6,013 15,753 4,717 1,434 -1,061 11,280 -10.90%
Tax -1,759 -1,566 -2,256 -1,245 -283 -207 -117 63.58%
NP 4,215 4,447 13,497 3,472 1,151 -1,268 11,163 -16.21%
-
NP to SH 4,216 4,447 13,500 3,476 1,154 -1,266 11,163 -16.20%
-
Tax Rate 29.44% 26.04% 14.32% 26.39% 19.74% - 1.04% -
Total Cost 17,889 19,096 34,400 25,135 21,328 12,758 1,590 55.19%
-
Net Worth 75,037 69,013 56,951 43,419 40,384 38,042 39,553 12.33%
Dividend
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 75,037 69,013 56,951 43,419 40,384 38,042 39,553 12.33%
NOSH 56,419 56,419 52,732 52,950 53,846 52,727 52,738 1.23%
Ratio Analysis
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 19.07% 18.89% 28.18% 12.14% 5.12% -11.04% 87.53% -
ROE 5.62% 6.44% 23.70% 8.01% 2.86% -3.33% 28.22% -
Per Share
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.18 44.01 90.83 54.03 41.75 21.79 24.18 9.15%
EPS 7.47 8.31 25.60 6.56 2.14 -2.40 21.17 -17.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.08 0.82 0.75 0.7215 0.75 10.96%
Adjusted Per Share Value based on latest NOSH - 52,950
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.18 41.73 84.90 50.70 39.84 20.37 22.60 10.50%
EPS 7.47 7.88 23.93 6.16 2.05 -2.24 19.79 -16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.2232 1.0094 0.7696 0.7158 0.6743 0.7011 12.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/12/15 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.09 1.27 0.71 0.29 0.32 0.50 0.16 -
P/RPS 2.78 2.89 0.78 0.54 0.77 2.29 0.66 29.83%
P/EPS 14.59 15.28 2.77 4.42 14.93 -20.82 0.76 71.01%
EY 6.86 6.55 36.06 22.64 6.70 -4.80 132.29 -41.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.98 0.66 0.35 0.43 0.69 0.21 28.06%
Price Multiplier on Announcement Date
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date - - 28/08/14 27/08/13 29/08/12 23/08/11 25/08/10 -
Price 0.00 0.00 1.22 0.27 0.30 0.38 0.18 -
P/RPS 0.00 0.00 1.34 0.50 0.72 1.74 0.74 -
P/EPS 0.00 0.00 4.77 4.11 14.00 -15.83 0.85 -
EY 0.00 0.00 20.98 24.31 7.14 -6.32 117.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.13 0.33 0.40 0.53 0.24 -

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