[MUHIBAH] QoQ Quarter Result on 31-Dec-2022 [#4]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -1339.81%
YoY- -65.26%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 287,043 324,000 203,718 261,093 253,048 196,425 175,192 38.93%
PBT 35,169 10,350 12,774 6,635 4,472 7,954 1,345 779.21%
Tax -8,191 -4,908 -4,268 -10,254 -1,771 -2,863 -1,665 188.97%
NP 26,978 5,442 8,506 -3,619 2,701 5,091 -320 -
-
NP to SH 6,114 5,130 2,044 -18,372 -1,276 1,339 468 453.82%
-
Tax Rate 23.29% 47.42% 33.41% 154.54% 39.60% 35.99% 123.79% -
Total Cost 260,065 318,558 195,212 264,712 250,347 191,334 175,512 29.94%
-
Net Worth 1,319,805 1,305,302 1,276,295 1,305,302 1,261,792 1,133,068 1,107,089 12.41%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,319,805 1,305,302 1,276,295 1,305,302 1,261,792 1,133,068 1,107,089 12.41%
NOSH 726,950 726,950 726,950 726,950 726,950 726,950 726,950 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.40% 1.68% 4.18% -1.39% 1.07% 2.59% -0.18% -
ROE 0.46% 0.39% 0.16% -1.41% -0.10% 0.12% 0.04% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 39.58 44.68 28.09 36.00 34.90 29.82 36.24 6.04%
EPS 0.84 0.71 0.28 -2.53 -0.18 0.20 0.10 312.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.80 1.76 1.80 1.74 1.72 2.29 -14.18%
Adjusted Per Share Value based on latest NOSH - 726,950
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 39.33 44.40 27.92 35.78 34.68 26.92 24.01 38.91%
EPS 0.84 0.70 0.28 -2.52 -0.17 0.18 0.06 479.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8086 1.7887 1.749 1.7887 1.7291 1.5527 1.5171 12.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.745 0.59 0.715 0.50 0.415 0.505 0.525 -
P/RPS 1.88 1.32 2.55 1.39 1.19 1.69 1.45 18.88%
P/EPS 88.36 83.40 253.67 -19.74 -235.85 248.45 542.33 -70.13%
EY 1.13 1.20 0.39 -5.07 -0.42 0.40 0.18 239.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.41 0.28 0.24 0.29 0.23 46.96%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 25/08/23 29/05/23 23/02/23 23/11/22 30/08/22 31/05/22 -
Price 0.735 0.75 0.615 0.68 0.415 0.435 0.54 -
P/RPS 1.86 1.68 2.19 1.89 1.19 1.46 1.49 15.92%
P/EPS 87.18 106.02 218.19 -26.84 -235.85 214.01 557.82 -70.95%
EY 1.15 0.94 0.46 -3.73 -0.42 0.47 0.18 243.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.35 0.38 0.24 0.25 0.24 40.52%

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