[MUHIBAH] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 38.39%
YoY- 24.75%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,118,032 560,706 249,089 1,388,281 1,081,781 709,335 241,487 177.52%
PBT 191,097 113,450 63,485 216,458 163,090 112,438 48,873 147.98%
Tax -22,883 -9,602 -4,107 -20,141 -17,122 -14,323 -4,500 195.41%
NP 168,214 103,848 59,378 196,317 145,968 98,115 44,373 142.92%
-
NP to SH 106,918 69,175 36,177 131,608 95,097 67,145 29,314 136.76%
-
Tax Rate 11.97% 8.46% 6.47% 9.30% 10.50% 12.74% 9.21% -
Total Cost 949,818 456,858 189,711 1,191,964 935,813 611,220 197,114 185.01%
-
Net Worth 1,121,827 1,051,924 1,008,695 1,047,121 1,018,210 999,010 999,559 7.98%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 33,623 - - - -
Div Payout % - - - 25.55% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,121,827 1,051,924 1,008,695 1,047,121 1,018,210 999,010 999,559 7.98%
NOSH 483,159 482,114 482,114 482,114 480,287 480,293 480,557 0.36%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.05% 18.52% 23.84% 14.14% 13.49% 13.83% 18.37% -
ROE 9.53% 6.58% 3.59% 12.57% 9.34% 6.72% 2.93% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 232.21 116.73 51.86 289.03 225.24 147.69 50.25 177.17%
EPS 22.25 14.40 7.53 27.40 19.80 13.98 6.10 136.76%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.33 2.19 2.10 2.18 2.12 2.08 2.08 7.85%
Adjusted Per Share Value based on latest NOSH - 482,114
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 153.47 76.96 34.19 190.56 148.49 97.37 33.15 177.51%
EPS 14.68 9.50 4.97 18.07 13.05 9.22 4.02 136.95%
DPS 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
NAPS 1.5399 1.4439 1.3846 1.4373 1.3976 1.3713 1.372 7.99%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.01 3.00 2.95 2.84 2.75 2.72 2.71 -
P/RPS 1.30 2.57 5.69 0.98 1.22 1.84 5.39 -61.21%
P/EPS 13.55 20.83 39.17 10.37 13.89 19.46 44.43 -54.65%
EY 7.38 4.80 2.55 9.65 7.20 5.14 2.25 120.59%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 1.29 1.37 1.40 1.30 1.30 1.31 1.30 -0.51%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 30/05/18 28/02/18 29/11/17 29/08/17 31/05/17 -
Price 2.78 3.13 2.92 3.10 2.84 2.85 2.75 -
P/RPS 1.20 2.68 5.63 1.07 1.26 1.93 5.47 -63.59%
P/EPS 12.52 21.73 38.77 11.31 14.34 20.39 45.08 -57.39%
EY 7.99 4.60 2.58 8.84 6.97 4.91 2.22 134.66%
DY 0.00 0.00 0.00 2.26 0.00 0.00 0.00 -
P/NAPS 1.19 1.43 1.39 1.42 1.34 1.37 1.32 -6.67%

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