[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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,292,088 1,075,854 1,041,859 914,284 885,758 928,014 868,958 30.18%
PBT 66,904 64,928 34,231 31,835 20,406 12,991 11,012 231.86%
Tax -31,055 -27,621 -21,201 -19,156 -16,553 -12,093 -14,443 66.35%
NP 35,849 37,307 13,030 12,679 3,853 898 -3,431 -
-
NP to SH -7,974 -5,084 -12,474 -16,265 -17,841 -10,586 -8,030 -0.46%
-
Tax Rate 46.42% 42.54% 61.94% 60.17% 81.12% 93.09% 131.16% -
Total Cost 1,256,239 1,038,547 1,028,829 901,605 881,905 927,116 872,389 27.43%
-
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 2.77% 3.47% 1.25% 1.39% 0.43% 0.10% -0.39% -
ROE -0.62% -0.39% -0.96% -1.27% -1.37% -0.84% -0.71% -
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 178.08 148.36 143.67 126.08 122.15 127.97 131.91 22.08%
EPS -1.10 -0.70 -1.72 -2.24 -2.46 -1.46 -1.22 -6.65%
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 - 727,561
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 177.37 147.69 143.02 125.51 121.59 127.40 119.29 30.17%
EPS -1.09 -0.70 -1.71 -2.23 -2.45 -1.45 -1.10 -0.60%
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 0.44 0.50 0.41 0.57 0.41 0.32 0.38 10.23%
P/EPS -70.52 -106.26 -34.30 -31.88 -20.32 -28.43 -41.43 42.42%
EY -1.42 -0.94 -2.92 -3.14 -4.92 -3.52 -2.41 -29.64%
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 0.45 0.50 0.52 0.49 0.56 0.32 0.33 22.90%
P/EPS -73.70 -104.84 -43.60 -27.42 -27.64 -28.43 -35.69 61.94%
EY -1.36 -0.95 -2.29 -3.65 -3.62 -3.52 -2.80 -38.12%
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