[MUHIBAH] QoQ TTM Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 93.65%
YoY- 97.28%
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 928,014 868,958 962,001 1,004,856 1,058,760 1,092,571 1,074,159 -9.28%
PBT 12,991 11,012 12,194 17,421 -14,783 -32,506 -72,577 -
Tax -12,093 -14,443 -15,951 -15,679 -20,126 -25,403 -25,012 -38.37%
NP 898 -3,431 -3,757 1,742 -34,909 -57,909 -97,589 -
-
NP to SH -10,586 -8,030 -8,200 -3,347 -52,709 -82,163 -123,037 -80.48%
-
Tax Rate 93.09% 131.16% 130.81% 90.00% - - - -
Total Cost 927,116 872,389 965,758 1,003,114 1,093,669 1,150,480 1,171,748 -14.44%
-
Net Worth 1,261,792 1,133,068 1,107,089 1,102,254 1,111,923 1,107,089 1,107,089 9.10%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,261,792 1,133,068 1,107,089 1,102,254 1,111,923 1,107,089 1,107,089 9.10%
NOSH 726,950 726,950 726,950 485,228 485,228 485,228 485,228 30.89%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.10% -0.39% -0.39% 0.17% -3.30% -5.30% -9.09% -
ROE -0.84% -0.71% -0.74% -0.30% -4.74% -7.42% -11.11% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 127.97 131.91 198.99 207.85 219.00 226.00 222.19 -30.75%
EPS -1.46 -1.22 -1.70 -0.69 -10.90 -17.00 -25.45 -85.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.72 2.29 2.28 2.30 2.29 2.29 -16.71%
Adjusted Per Share Value based on latest NOSH - 485,228
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 127.38 119.28 132.05 137.93 145.33 149.97 147.44 -9.28%
EPS -1.45 -1.10 -1.13 -0.46 -7.24 -11.28 -16.89 -80.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.732 1.5553 1.5196 1.513 1.5263 1.5196 1.5196 9.10%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.415 0.505 0.525 0.82 0.895 0.925 1.04 -
P/RPS 0.32 0.38 0.26 0.39 0.41 0.41 0.47 -22.58%
P/EPS -28.43 -41.43 -30.95 -118.44 -8.21 -5.44 -4.09 263.79%
EY -3.52 -2.41 -3.23 -0.84 -12.18 -18.37 -24.47 -72.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.23 0.36 0.39 0.40 0.45 -34.20%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 30/08/22 31/05/22 28/02/22 29/11/21 30/09/21 27/05/21 -
Price 0.415 0.435 0.54 0.635 0.83 0.895 0.90 -
P/RPS 0.32 0.33 0.27 0.31 0.38 0.40 0.41 -15.21%
P/EPS -28.43 -35.69 -31.84 -91.72 -7.61 -5.27 -3.54 300.52%
EY -3.52 -2.80 -3.14 -1.09 -13.14 -18.99 -28.28 -75.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.24 0.28 0.36 0.39 0.39 -27.62%

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