[MUHIBAH] YoY Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 30.62%
YoY- 12.74%
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 357,253 550,228 451,871 306,500 645,591 431,880 497,428 -5.36%
PBT -32,984 -14,198 70,985 53,368 59,420 41,012 40,214 -
Tax -10,241 -20,148 -6,154 -3,019 -10,594 -1,522 -1,364 39.89%
NP -43,225 -34,346 64,831 50,349 48,826 39,490 38,850 -
-
NP to SH -60,479 -55,498 37,882 36,511 32,386 20,072 20,190 -
-
Tax Rate - - 8.67% 5.66% 17.83% 3.71% 3.39% -
Total Cost 400,478 584,574 387,040 256,151 596,765 392,390 458,578 -2.23%
-
Net Worth 1,087,728 1,116,383 1,122,076 1,047,121 975,424 929,259 652,953 8.86%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 12,082 36,118 33,623 26,427 26,550 17,182 -
Div Payout % - 0.00% 95.34% 92.09% 81.60% 132.28% 85.11% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,087,728 1,116,383 1,122,076 1,047,121 975,424 929,259 652,953 8.86%
NOSH 485,228 485,168 483,454 482,114 480,504 531,005 429,574 2.04%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -12.10% -6.24% 14.35% 16.43% 7.56% 9.14% 7.81% -
ROE -5.56% -4.97% 3.38% 3.49% 3.32% 2.16% 3.09% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 73.90 113.85 93.83 63.81 134.36 81.33 115.80 -7.20%
EPS -12.51 -11.48 7.87 7.60 6.74 3.78 4.71 -
DPS 0.00 2.50 7.50 7.00 5.50 5.00 4.00 -
NAPS 2.25 2.31 2.33 2.18 2.03 1.75 1.52 6.74%
Adjusted Per Share Value based on latest NOSH - 482,114
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 49.04 75.53 62.03 42.08 88.63 59.29 68.29 -5.36%
EPS -8.30 -7.62 5.20 5.01 4.45 2.76 2.77 -
DPS 0.00 1.66 4.96 4.62 3.63 3.64 2.36 -
NAPS 1.4932 1.5325 1.5404 1.4375 1.339 1.2757 0.8964 8.86%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.00 2.46 2.79 2.84 2.23 2.21 1.87 -
P/RPS 1.35 2.16 2.97 4.45 1.66 2.72 1.61 -2.89%
P/EPS -7.99 -21.42 35.47 37.36 33.09 58.47 39.79 -
EY -12.51 -4.67 2.82 2.68 3.02 1.71 2.51 -
DY 0.00 1.02 2.69 2.46 2.47 2.26 2.14 -
P/NAPS 0.44 1.06 1.20 1.30 1.10 1.26 1.23 -15.73%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/03/21 28/02/20 05/03/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 1.10 1.62 2.97 3.10 2.50 2.28 2.29 -
P/RPS 1.49 1.42 3.17 4.86 1.86 2.80 1.98 -4.62%
P/EPS -8.79 -14.11 37.76 40.78 37.09 60.32 48.72 -
EY -11.37 -7.09 2.65 2.45 2.70 1.66 2.05 -
DY 0.00 1.54 2.53 2.26 2.20 2.19 1.75 -
P/NAPS 0.49 0.70 1.27 1.42 1.23 1.30 1.51 -17.08%

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