[MUHIBAH] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- -73.89%
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 885,758 1,004,856 1,189,605 1,608,939 1,569,903 1,388,281 1,918,623 -12.08%
PBT 20,406 17,421 -57,077 158,479 262,082 216,458 182,546 -30.58%
Tax -16,553 -15,679 -26,505 -39,703 -29,037 -20,141 -21,591 -4.32%
NP 3,853 1,742 -83,582 118,776 233,045 196,317 160,955 -46.30%
-
NP to SH -17,841 -3,347 -123,258 37,802 144,800 131,608 105,501 -
-
Tax Rate 81.12% 90.00% - 25.05% 11.08% 9.30% 11.83% -
Total Cost 881,905 1,003,114 1,273,187 1,490,163 1,336,858 1,191,964 1,757,668 -10.85%
-
Net Worth 1,305,302 1,102,254 1,087,728 1,116,383 1,120,132 1,047,121 965,151 5.15%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 12,082 36,055 33,623 26,149 -
Div Payout % - - - 31.96% 24.90% 25.55% 24.79% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,305,302 1,102,254 1,087,728 1,116,383 1,120,132 1,047,121 965,151 5.15%
NOSH 726,950 485,228 485,228 485,168 480,743 482,114 475,443 7.32%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.43% 0.17% -7.03% 7.38% 14.84% 14.14% 8.39% -
ROE -1.37% -0.30% -11.33% 3.39% 12.93% 12.57% 10.93% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 122.15 207.85 246.07 332.92 326.56 289.03 403.54 -18.05%
EPS -2.75 -0.69 -25.50 7.83 30.12 27.40 22.19 -
DPS 0.00 0.00 0.00 2.50 7.50 7.00 5.50 -
NAPS 1.80 2.28 2.25 2.31 2.33 2.18 2.03 -1.98%
Adjusted Per Share Value based on latest NOSH - 485,168
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 121.58 137.93 163.29 220.85 215.49 190.56 263.36 -12.08%
EPS -2.45 -0.46 -16.92 5.19 19.88 18.07 14.48 -
DPS 0.00 0.00 0.00 1.66 4.95 4.62 3.59 -
NAPS 1.7917 1.513 1.4931 1.5324 1.5375 1.4373 1.3248 5.15%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.50 0.82 1.00 2.46 2.79 2.84 2.23 -
P/RPS 0.41 0.39 0.41 0.74 0.85 0.98 0.55 -4.77%
P/EPS -20.32 -118.44 -3.92 31.45 9.26 10.37 10.05 -
EY -4.92 -0.84 -25.50 3.18 10.80 9.65 9.95 -
DY 0.00 0.00 0.00 1.02 2.69 2.46 2.47 -
P/NAPS 0.28 0.36 0.44 1.06 1.20 1.30 1.10 -20.38%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 28/02/22 30/03/21 28/02/20 05/03/19 28/02/18 28/02/17 -
Price 0.68 0.635 1.10 1.62 2.97 3.10 2.50 -
P/RPS 0.56 0.31 0.45 0.49 0.91 1.07 0.62 -1.68%
P/EPS -27.64 -91.72 -4.31 20.71 9.86 11.31 11.27 -
EY -3.62 -1.09 -23.18 4.83 10.14 8.84 8.88 -
DY 0.00 0.00 0.00 1.54 2.53 2.26 2.20 -
P/NAPS 0.38 0.28 0.49 0.70 1.27 1.42 1.23 -17.77%

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