[MUHIBAH] YoY Cumulative Quarter 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- -143.08%
YoY- 97.28%
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,292,088 885,758 1,004,856 1,189,605 1,608,939 1,569,903 1,388,281 -1.18%
PBT 66,904 20,406 17,421 -57,077 158,479 262,082 216,458 -17.76%
Tax -31,055 -16,553 -15,679 -26,505 -39,703 -29,037 -20,141 7.47%
NP 35,849 3,853 1,742 -83,582 118,776 233,045 196,317 -24.66%
-
NP to SH -7,974 -17,841 -3,347 -123,258 37,802 144,800 131,608 -
-
Tax Rate 46.42% 81.12% 90.00% - 25.05% 11.08% 9.30% -
Total Cost 1,256,239 881,905 1,003,114 1,273,187 1,490,163 1,336,858 1,191,964 0.87%
-
Net Worth 1,291,519 1,305,302 1,102,254 1,087,728 1,116,383 1,122,076 1,047,121 3.55%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 12,082 36,118 33,623 -
Div Payout % - - - - 31.96% 24.94% 25.55% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,291,519 1,305,302 1,102,254 1,087,728 1,116,383 1,122,076 1,047,121 3.55%
NOSH 727,561 726,950 485,228 485,228 485,168 483,454 482,114 7.09%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.77% 0.43% 0.17% -7.03% 7.38% 14.84% 14.14% -
ROE -0.62% -1.37% -0.30% -11.33% 3.39% 12.90% 12.57% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 178.08 122.15 207.85 246.07 332.92 325.99 289.03 -7.75%
EPS -1.10 -2.75 -0.69 -25.50 7.83 30.12 27.40 -
DPS 0.00 0.00 0.00 0.00 2.50 7.50 7.00 -
NAPS 1.78 1.80 2.28 2.25 2.31 2.33 2.18 -3.32%
Adjusted Per Share Value based on latest NOSH - 485,228
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 177.37 121.59 137.94 163.31 220.87 215.51 190.58 -1.18%
EPS -1.09 -2.45 -0.46 -16.92 5.19 19.88 18.07 -
DPS 0.00 0.00 0.00 0.00 1.66 4.96 4.62 -
NAPS 1.773 1.7919 1.5131 1.4932 1.5325 1.5404 1.4375 3.55%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.775 0.50 0.82 1.00 2.46 2.79 2.84 -
P/RPS 0.44 0.41 0.39 0.41 0.74 0.86 0.98 -12.48%
P/EPS -70.52 -20.32 -118.44 -3.92 31.45 9.28 10.37 -
EY -1.42 -4.92 -0.84 -25.50 3.18 10.78 9.65 -
DY 0.00 0.00 0.00 0.00 1.02 2.69 2.46 -
P/NAPS 0.44 0.28 0.36 0.44 1.06 1.20 1.30 -16.51%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 28/02/22 30/03/21 28/02/20 05/03/19 28/02/18 -
Price 0.81 0.68 0.635 1.10 1.62 2.97 3.10 -
P/RPS 0.45 0.56 0.31 0.45 0.49 0.91 1.07 -13.43%
P/EPS -73.70 -27.64 -91.72 -4.31 20.71 9.88 11.31 -
EY -1.36 -3.62 -1.09 -23.18 4.83 10.12 8.84 -
DY 0.00 0.00 0.00 0.00 1.54 2.53 2.26 -
P/NAPS 0.46 0.38 0.28 0.49 0.70 1.27 1.42 -17.12%

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