[MUHIBAH] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Announcement Date
05-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 1.57%
YoY- 10.02%
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,411,614 1,682,514 1,089,540 1,569,903 1,490,709 1,121,412 996,356 26.11%
PBT 230,236 234,606 237,880 262,082 254,796 226,900 253,940 -6.31%
Tax -26,073 -26,548 -20,276 -29,037 -30,510 -19,204 -16,428 36.02%
NP 204,162 208,058 217,604 233,045 224,285 207,696 237,512 -9.58%
-
NP to SH 124,400 127,744 132,044 144,800 142,557 138,350 144,708 -9.58%
-
Tax Rate 11.32% 11.32% 8.52% 11.08% 11.97% 8.46% 6.47% -
Total Cost 1,207,452 1,474,456 871,936 1,336,858 1,266,424 913,716 758,844 36.25%
-
Net Worth 1,188,664 1,185,700 1,141,778 1,122,076 1,121,827 1,051,924 1,008,695 11.55%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 36,118 - - - -
Div Payout % - - - 24.94% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,188,664 1,185,700 1,141,778 1,122,076 1,121,827 1,051,924 1,008,695 11.55%
NOSH 485,151 483,815 483,640 483,454 483,159 482,114 482,114 0.41%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 14.46% 12.37% 19.97% 14.84% 15.05% 18.52% 23.84% -
ROE 10.47% 10.77% 11.56% 12.90% 12.71% 13.15% 14.35% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 292.14 349.08 226.16 325.99 309.62 233.47 207.43 25.61%
EPS 25.79 26.50 27.40 30.12 29.67 28.80 30.12 -9.82%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.46 2.46 2.37 2.33 2.33 2.19 2.10 11.11%
Adjusted Per Share Value based on latest NOSH - 483,454
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 193.76 230.95 149.55 215.49 204.62 153.93 136.76 26.11%
EPS 17.08 17.53 18.12 19.88 19.57 18.99 19.86 -9.55%
DPS 0.00 0.00 0.00 4.96 0.00 0.00 0.00 -
NAPS 1.6316 1.6275 1.5673 1.5402 1.5399 1.4439 1.3846 11.55%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.41 2.76 2.93 2.79 3.01 3.00 2.95 -
P/RPS 0.82 0.79 1.30 0.86 0.97 1.28 1.42 -30.63%
P/EPS 9.36 10.41 10.69 9.28 10.17 10.42 9.79 -2.94%
EY 10.68 9.60 9.35 10.78 9.84 9.60 10.21 3.04%
DY 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
P/NAPS 0.98 1.12 1.24 1.20 1.29 1.37 1.40 -21.14%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 31/05/19 05/03/19 28/11/18 30/08/18 30/05/18 -
Price 2.33 2.47 2.75 2.97 2.78 3.13 2.92 -
P/RPS 0.80 0.71 1.22 0.91 0.90 1.34 1.41 -31.44%
P/EPS 9.05 9.32 10.03 9.88 9.39 10.87 9.69 -4.44%
EY 11.05 10.73 9.97 10.12 10.65 9.20 10.32 4.65%
DY 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 0.95 1.00 1.16 1.27 1.19 1.43 1.39 -22.39%

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