[MUHIBAH] YoY Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -0.39%
YoY- -21.56%
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 306,500 645,591 431,880 497,428 668,151 1,000,811 595,206 -10.46%
PBT 53,368 59,420 41,012 40,214 45,026 -124,960 30,087 10.01%
Tax -3,019 -10,594 -1,522 -1,364 -6,299 -13,631 -7,264 -13.60%
NP 50,349 48,826 39,490 38,850 38,727 -138,591 22,823 14.08%
-
NP to SH 36,511 32,386 20,072 20,190 25,741 -145,948 14,972 16.00%
-
Tax Rate 5.66% 17.83% 3.71% 3.39% 13.99% - 24.14% -
Total Cost 256,151 596,765 392,390 458,578 629,424 1,139,402 572,383 -12.53%
-
Net Worth 1,047,121 975,424 929,259 652,953 419,675 451,226 405,806 17.09%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 33,623 26,427 26,550 17,182 18,885 10,162 20,290 8.77%
Div Payout % 92.09% 81.60% 132.28% 85.11% 73.37% 0.00% 135.52% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,047,121 975,424 929,259 652,953 419,675 451,226 405,806 17.09%
NOSH 482,114 480,504 531,005 429,574 419,675 406,510 405,806 2.91%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 16.43% 7.56% 9.14% 7.81% 5.80% -13.85% 3.83% -
ROE 3.49% 3.32% 2.16% 3.09% 6.13% -32.34% 3.69% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 63.81 134.36 81.33 115.80 159.21 246.20 146.67 -12.94%
EPS 7.60 6.74 3.78 4.71 6.14 -35.91 3.68 12.83%
DPS 7.00 5.50 5.00 4.00 4.50 2.50 5.00 5.76%
NAPS 2.18 2.03 1.75 1.52 1.00 1.11 1.00 13.85%
Adjusted Per Share Value based on latest NOSH - 429,574
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 42.07 88.62 59.28 68.28 91.71 137.38 81.70 -10.46%
EPS 5.01 4.45 2.76 2.77 3.53 -20.03 2.06 15.94%
DPS 4.62 3.63 3.64 2.36 2.59 1.39 2.79 8.76%
NAPS 1.4373 1.3389 1.2755 0.8963 0.5761 0.6194 0.557 17.09%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.84 2.23 2.21 1.87 2.28 0.82 1.13 -
P/RPS 4.45 1.66 2.72 1.61 1.43 0.33 0.77 33.92%
P/EPS 37.36 33.09 58.47 39.79 37.17 -2.28 30.63 3.36%
EY 2.68 3.02 1.71 2.51 2.69 -43.78 3.26 -3.20%
DY 2.46 2.47 2.26 2.14 1.97 3.05 4.42 -9.29%
P/NAPS 1.30 1.10 1.26 1.23 2.28 0.74 1.13 2.36%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 3.10 2.50 2.28 2.29 2.40 0.815 1.41 -
P/RPS 4.86 1.86 2.80 1.98 1.51 0.33 0.96 31.00%
P/EPS 40.78 37.09 60.32 48.72 39.13 -2.27 38.22 1.08%
EY 2.45 2.70 1.66 2.05 2.56 -44.05 2.62 -1.11%
DY 2.26 2.20 2.19 1.75 1.88 3.07 3.55 -7.24%
P/NAPS 1.42 1.23 1.30 1.51 2.40 0.73 1.41 0.11%

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