[MUHIBAH] QoQ Quarter Result on 31-Dec-2020 [#4]

Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -114.66%
YoY- -8.98%
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 193,992 289,468 218,047 357,253 227,803 271,056 333,493 -30.29%
PBT 2,493 9,136 6,572 -32,984 -15,230 -30,935 22,072 -76.60%
Tax -4,121 -4,371 -1,393 -10,241 -9,398 -3,980 -2,886 26.77%
NP -1,628 4,765 5,179 -43,225 -24,628 -34,915 19,186 -
-
NP to SH 1,280 1,169 5,321 -60,479 -28,174 -39,705 5,100 -60.17%
-
Tax Rate 165.30% 47.84% 21.20% - - - 13.08% -
Total Cost 195,620 284,703 212,868 400,478 252,431 305,971 314,307 -27.08%
-
Net Worth 1,111,923 1,107,089 1,107,089 1,087,728 1,053,783 1,106,956 1,150,461 -2.24%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,111,923 1,107,089 1,107,089 1,087,728 1,053,783 1,106,956 1,150,461 -2.24%
NOSH 485,228 485,228 485,228 485,228 485,228 485,228 485,228 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -0.84% 1.65% 2.38% -12.10% -10.81% -12.88% 5.75% -
ROE 0.12% 0.11% 0.48% -5.56% -2.67% -3.59% 0.44% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 40.13 59.88 45.10 73.90 47.13 56.07 68.99 -30.29%
EPS 0.26 0.24 1.10 -12.51 -5.83 -8.22 1.06 -60.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.29 2.29 2.25 2.18 2.29 2.38 -2.25%
Adjusted Per Share Value based on latest NOSH - 485,228
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.63 39.73 29.93 49.04 31.27 37.21 45.78 -30.29%
EPS 0.18 0.16 0.73 -8.30 -3.87 -5.45 0.70 -59.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5263 1.5196 1.5196 1.4931 1.4465 1.5195 1.5792 -2.24%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.895 0.925 1.04 1.00 0.77 0.935 0.75 -
P/RPS 2.23 1.54 2.31 1.35 1.63 1.67 1.09 61.08%
P/EPS 338.03 382.54 94.49 -7.99 -13.21 -11.38 71.09 182.50%
EY 0.30 0.26 1.06 -12.51 -7.57 -8.78 1.41 -64.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.45 0.44 0.35 0.41 0.32 14.08%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/09/21 27/05/21 30/03/21 27/11/20 28/08/20 22/06/20 -
Price 0.83 0.895 0.90 1.10 1.03 0.83 0.955 -
P/RPS 2.07 1.49 2.00 1.49 2.19 1.48 1.38 31.00%
P/EPS 313.48 370.13 81.77 -8.79 -17.67 -10.10 90.52 128.72%
EY 0.32 0.27 1.22 -11.37 -5.66 -9.90 1.10 -56.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.39 0.49 0.47 0.36 0.40 -6.77%

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