[MUHIBAH] QoQ TTM Result on 31-Dec-2023 [#4]

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -56.85%
YoY- 55.31%
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,859,631 1,723,307 1,415,378 1,292,088 1,075,854 1,041,859 914,284 60.32%
PBT 93,567 122,232 85,054 66,904 64,928 34,231 31,835 104.78%
Tax -36,075 -44,741 -34,085 -31,055 -27,621 -21,201 -19,156 52.32%
NP 57,492 77,491 50,969 35,849 37,307 13,030 12,679 173.20%
-
NP to SH 10,710 21,251 4,172 -7,974 -5,084 -12,474 -16,265 -
-
Tax Rate 38.56% 36.60% 40.07% 46.42% 42.54% 61.94% 60.17% -
Total Cost 1,802,139 1,645,816 1,364,409 1,256,239 1,038,547 1,028,829 901,605 58.47%
-
Net Worth 1,291,813 1,344,113 1,314,302 1,291,519 1,319,805 1,305,302 1,276,295 0.80%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,291,813 1,344,113 1,314,302 1,291,519 1,319,805 1,305,302 1,276,295 0.80%
NOSH 725,737 728,451 728,203 727,561 726,950 726,950 726,950 -0.11%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.09% 4.50% 3.60% 2.77% 3.47% 1.25% 1.39% -
ROE 0.83% 1.58% 0.32% -0.62% -0.39% -0.96% -1.27% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 256.24 237.19 194.92 178.08 148.36 143.67 126.08 60.24%
EPS 1.48 2.92 0.57 -1.10 -0.70 -1.72 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.85 1.81 1.78 1.82 1.80 1.76 0.75%
Adjusted Per Share Value based on latest NOSH - 727,561
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 254.49 235.83 193.69 176.82 147.23 142.58 125.12 60.32%
EPS 1.47 2.91 0.57 -1.09 -0.70 -1.71 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7678 1.8394 1.7986 1.7674 1.8061 1.7863 1.7466 0.80%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.87 0.96 0.905 0.775 0.745 0.59 0.715 -
P/RPS 0.34 0.40 0.46 0.44 0.50 0.41 0.57 -29.07%
P/EPS 58.95 32.82 157.51 -70.52 -106.26 -34.30 -31.88 -
EY 1.70 3.05 0.63 -1.42 -0.94 -2.92 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.50 0.44 0.41 0.33 0.41 12.58%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 30/05/24 27/02/24 28/11/23 25/08/23 29/05/23 -
Price 0.82 0.805 0.99 0.81 0.735 0.75 0.615 -
P/RPS 0.32 0.34 0.51 0.45 0.50 0.52 0.49 -24.66%
P/EPS 55.57 27.52 172.31 -73.70 -104.84 -43.60 -27.42 -
EY 1.80 3.63 0.58 -1.36 -0.95 -2.29 -3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.55 0.46 0.40 0.42 0.35 19.92%

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