[MUHIBAH] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 19.18%
YoY- 579.15%
Quarter Report
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 477,327 287,043 324,000 203,718 261,093 253,048 196,425 80.45%
PBT 8,611 35,169 10,350 12,774 6,635 4,472 7,954 5.41%
Tax -13,688 -8,191 -4,908 -4,268 -10,254 -1,771 -2,863 182.99%
NP -5,077 26,978 5,442 8,506 -3,619 2,701 5,091 -
-
NP to SH -21,262 6,114 5,130 2,044 -18,372 -1,276 1,339 -
-
Tax Rate 158.96% 23.29% 47.42% 33.41% 154.54% 39.60% 35.99% -
Total Cost 482,404 260,065 318,558 195,212 264,712 250,347 191,334 84.93%
-
Net Worth 1,291,519 1,319,805 1,305,302 1,276,295 1,305,302 1,261,792 1,133,068 9.09%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,291,519 1,319,805 1,305,302 1,276,295 1,305,302 1,261,792 1,133,068 9.09%
NOSH 727,561 726,950 726,950 726,950 726,950 726,950 726,950 0.05%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -1.06% 9.40% 1.68% 4.18% -1.39% 1.07% 2.59% -
ROE -1.65% 0.46% 0.39% 0.16% -1.41% -0.10% 0.12% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 65.79 39.58 44.68 28.09 36.00 34.90 29.82 69.22%
EPS -2.93 0.84 0.71 0.28 -2.53 -0.18 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.82 1.80 1.76 1.80 1.74 1.72 2.30%
Adjusted Per Share Value based on latest NOSH - 726,950
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 65.53 39.40 44.48 27.97 35.84 34.74 26.96 80.48%
EPS -2.92 0.84 0.70 0.28 -2.52 -0.18 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.773 1.8118 1.7919 1.7521 1.7919 1.7322 1.5554 9.09%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.775 0.745 0.59 0.715 0.50 0.415 0.505 -
P/RPS 1.18 1.88 1.32 2.55 1.39 1.19 1.69 -21.24%
P/EPS -26.45 88.36 83.40 253.67 -19.74 -235.85 248.45 -
EY -3.78 1.13 1.20 0.39 -5.07 -0.42 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.33 0.41 0.28 0.24 0.29 31.93%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 25/08/23 29/05/23 23/02/23 23/11/22 30/08/22 -
Price 0.81 0.735 0.75 0.615 0.68 0.415 0.435 -
P/RPS 1.23 1.86 1.68 2.19 1.89 1.19 1.46 -10.77%
P/EPS -27.64 87.18 106.02 218.19 -26.84 -235.85 214.01 -
EY -3.62 1.15 0.94 0.46 -3.73 -0.42 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.42 0.35 0.38 0.24 0.25 49.99%

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