[MUHIBAH] YoY Quarter Result on 30-Sep-2022 [#3]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -195.3%
YoY- -199.69%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 287,043 253,048 193,992 227,803 217,454 557,326 372,446 -4.24%
PBT 35,169 4,472 2,493 -15,230 55,374 77,647 50,652 -5.89%
Tax -8,191 -1,771 -4,121 -9,398 -6,281 -13,281 -2,799 19.58%
NP 26,978 2,701 -1,628 -24,628 49,093 64,366 47,853 -9.10%
-
NP to SH 6,114 -1,276 1,280 -28,174 29,428 37,743 27,952 -22.36%
-
Tax Rate 23.29% 39.60% 165.30% - 11.34% 17.10% 5.53% -
Total Cost 260,065 250,347 195,620 252,431 168,361 492,960 324,593 -3.62%
-
Net Worth 1,319,805 1,261,792 1,111,923 1,053,783 1,188,664 1,121,827 1,018,182 4.41%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,319,805 1,261,792 1,111,923 1,053,783 1,188,664 1,121,827 1,018,182 4.41%
NOSH 726,950 726,950 485,228 485,228 485,151 483,159 480,274 7.14%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.40% 1.07% -0.84% -10.81% 22.58% 11.55% 12.85% -
ROE 0.46% -0.10% 0.12% -2.67% 2.48% 3.36% 2.75% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 39.58 34.90 40.13 47.13 45.00 115.75 77.55 -10.59%
EPS 0.84 -0.18 0.26 -5.83 6.09 7.84 5.82 -27.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.74 2.30 2.18 2.46 2.33 2.12 -2.50%
Adjusted Per Share Value based on latest NOSH - 726,950
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 39.40 34.74 26.63 31.27 29.85 76.51 51.13 -4.24%
EPS 0.84 -0.18 0.18 -3.87 4.04 5.18 3.84 -22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8118 1.7322 1.5264 1.4466 1.6318 1.54 1.3977 4.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.745 0.415 0.895 0.77 2.41 3.01 2.75 -
P/RPS 1.88 1.19 2.23 1.63 5.36 2.60 3.55 -10.04%
P/EPS 88.36 -235.85 338.03 -13.21 39.57 38.40 47.25 10.99%
EY 1.13 -0.42 0.30 -7.57 2.53 2.60 2.12 -9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.24 0.39 0.35 0.98 1.29 1.30 -17.48%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 23/11/22 29/11/21 27/11/20 28/11/19 28/11/18 29/11/17 -
Price 0.735 0.415 0.83 1.03 2.33 2.78 2.84 -
P/RPS 1.86 1.19 2.07 2.19 5.18 2.40 3.66 -10.66%
P/EPS 87.18 -235.85 313.48 -17.67 38.26 35.46 48.80 10.14%
EY 1.15 -0.42 0.32 -5.66 2.61 2.82 2.05 -9.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.24 0.36 0.47 0.95 1.19 1.34 -18.24%

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