[MUH] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,107 2,388 2,306 6,419 5,822 5,612 5,606 -32.60% QoQ % 30.11% 3.56% -64.08% 10.25% 3.74% 0.11% - Horiz. % 55.42% 42.60% 41.13% 114.50% 103.85% 100.11% 100.00%
PBT 1,212 555 420 3,717 2,694 4,960 1,766 -22.25% QoQ % 118.38% 32.14% -88.70% 37.97% -45.69% 180.86% - Horiz. % 68.63% 31.43% 23.78% 210.48% 152.55% 280.86% 100.00%
Tax -307 -291 -111 -896 -723 -561 -542 -31.61% QoQ % -5.50% -162.16% 87.61% -23.93% -28.88% -3.51% - Horiz. % 56.64% 53.69% 20.48% 165.31% 133.39% 103.51% 100.00%
NP 905 264 309 2,821 1,971 4,399 1,224 -18.28% QoQ % 242.80% -14.56% -89.05% 43.13% -55.19% 259.40% - Horiz. % 73.94% 21.57% 25.25% 230.47% 161.03% 359.40% 100.00%
NP to SH 906 275 310 2,821 1,972 4,399 1,225 -18.26% QoQ % 229.45% -11.29% -89.01% 43.05% -55.17% 259.10% - Horiz. % 73.96% 22.45% 25.31% 230.29% 160.98% 359.10% 100.00%
Tax Rate 25.33 % 52.43 % 26.43 % 24.11 % 26.84 % 11.31 % 30.69 % -12.04% QoQ % -51.69% 98.37% 9.62% -10.17% 137.31% -63.15% - Horiz. % 82.54% 170.84% 86.12% 78.56% 87.46% 36.85% 100.00%
Total Cost 2,202 2,124 1,997 3,598 3,851 1,213 4,382 -36.87% QoQ % 3.67% 6.36% -44.50% -6.57% 217.48% -72.32% - Horiz. % 50.25% 48.47% 45.57% 82.11% 87.88% 27.68% 100.00%
Net Worth 81,243 80,679 80,114 80,114 77,294 75,037 70,523 9.92% QoQ % 0.70% 0.70% 0.00% 3.65% 3.01% 6.40% - Horiz. % 115.20% 114.40% 113.60% 113.60% 109.60% 106.40% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 81,243 80,679 80,114 80,114 77,294 75,037 70,523 9.92% QoQ % 0.70% 0.70% 0.00% 3.65% 3.01% 6.40% - Horiz. % 115.20% 114.40% 113.60% 113.60% 109.60% 106.40% 100.00%
NOSH 56,419 56,419 56,419 56,419 56,419 56,419 56,419 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 29.13 % 11.06 % 13.40 % 43.95 % 33.85 % 78.39 % 21.83 % 21.27% QoQ % 163.38% -17.46% -69.51% 29.84% -56.82% 259.09% - Horiz. % 133.44% 50.66% 61.38% 201.33% 155.06% 359.09% 100.00%
ROE 1.12 % 0.34 % 0.39 % 3.52 % 2.55 % 5.86 % 1.74 % -25.51% QoQ % 229.41% -12.82% -88.92% 38.04% -56.48% 236.78% - Horiz. % 64.37% 19.54% 22.41% 202.30% 146.55% 336.78% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.51 4.23 4.09 11.38 10.32 9.95 9.94 -32.59% QoQ % 30.26% 3.42% -64.06% 10.27% 3.72% 0.10% - Horiz. % 55.43% 42.56% 41.15% 114.49% 103.82% 100.10% 100.00%
EPS 1.61 0.49 0.55 5.00 3.50 7.80 2.17 -18.09% QoQ % 228.57% -10.91% -89.00% 42.86% -55.13% 259.45% - Horiz. % 74.19% 22.58% 25.35% 230.41% 161.29% 359.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4400 1.4300 1.4200 1.4200 1.3700 1.3300 1.2500 9.92% QoQ % 0.70% 0.70% 0.00% 3.65% 3.01% 6.40% - Horiz. % 115.20% 114.40% 113.60% 113.60% 109.60% 106.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,419 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.51 4.23 4.09 11.38 10.32 9.95 9.94 -32.59% QoQ % 30.26% 3.42% -64.06% 10.27% 3.72% 0.10% - Horiz. % 55.43% 42.56% 41.15% 114.49% 103.82% 100.10% 100.00%
EPS 1.61 0.49 0.55 5.00 3.50 7.80 2.17 -18.09% QoQ % 228.57% -10.91% -89.00% 42.86% -55.13% 259.45% - Horiz. % 74.19% 22.58% 25.35% 230.41% 161.29% 359.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4400 1.4300 1.4200 1.4200 1.3700 1.3300 1.2500 9.92% QoQ % 0.70% 0.70% 0.00% 3.65% 3.01% 6.40% - Horiz. % 115.20% 114.40% 113.60% 113.60% 109.60% 106.40% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.4850 0.5300 0.5850 0.4600 0.5300 0.5900 0.6000 -
P/RPS 8.81 12.52 14.31 4.04 5.14 5.93 6.04 28.70% QoQ % -29.63% -12.51% 254.21% -21.40% -13.32% -1.82% - Horiz. % 145.86% 207.28% 236.92% 66.89% 85.10% 98.18% 100.00%
P/EPS 30.20 108.73 106.47 9.20 15.16 7.57 27.63 6.13% QoQ % -72.22% 2.12% 1,057.28% -39.31% 100.26% -72.60% - Horiz. % 109.30% 393.52% 385.34% 33.30% 54.87% 27.40% 100.00%
EY 3.31 0.92 0.94 10.87 6.59 13.22 3.62 -5.81% QoQ % 259.78% -2.13% -91.35% 64.95% -50.15% 265.19% - Horiz. % 91.44% 25.41% 25.97% 300.28% 182.04% 365.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.34 0.37 0.41 0.32 0.39 0.44 0.48 -20.59% QoQ % -8.11% -9.76% 28.13% -17.95% -11.36% -8.33% - Horiz. % 70.83% 77.08% 85.42% 66.67% 81.25% 91.67% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 - 27/02/23 29/11/22 29/08/22 26/05/22 24/02/22 -
Price 0.5250 0.5700 0.5450 0.5050 0.5000 0.5850 0.5800 -
P/RPS 9.53 13.47 13.33 4.44 4.85 5.88 5.84 38.73% QoQ % -29.25% 1.05% 200.23% -8.45% -17.52% 0.68% - Horiz. % 163.18% 230.65% 228.25% 76.03% 83.05% 100.68% 100.00%
P/EPS 32.69 116.94 99.19 10.10 14.31 7.50 26.71 14.46% QoQ % -72.05% 17.89% 882.08% -29.42% 90.80% -71.92% - Horiz. % 122.39% 437.81% 371.36% 37.81% 53.58% 28.08% 100.00%
EY 3.06 0.86 1.01 9.90 6.99 13.33 3.74 -12.55% QoQ % 255.81% -14.85% -89.80% 41.63% -47.56% 256.42% - Horiz. % 81.82% 22.99% 27.01% 264.71% 186.90% 356.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.36 0.40 0.38 0.36 0.36 0.44 0.46 -15.11% QoQ % -10.00% 5.26% 5.56% 0.00% -18.18% -4.35% - Horiz. % 78.26% 86.96% 82.61% 78.26% 78.26% 95.65% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MUH - Q1 20220930 Result.pdf 
