[MUHIBAH] YoY Quarter 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
QoQ- -288.59%
YoY- -246.5%
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 261,093 303,349 357,253 550,228 451,871 306,500 645,591 -13.99%
PBT 6,635 -780 -32,984 -14,198 70,985 53,368 59,420 -30.59%
Tax -10,254 -5,794 -10,241 -20,148 -6,154 -3,019 -10,594 -0.54%
NP -3,619 -6,574 -43,225 -34,346 64,831 50,349 48,826 -
-
NP to SH -18,372 -11,117 -60,479 -55,498 37,882 36,511 32,386 -
-
Tax Rate 154.54% - - - 8.67% 5.66% 17.83% -
Total Cost 264,712 309,923 400,478 584,574 387,040 256,151 596,765 -12.66%
-
Net Worth 1,305,302 1,102,254 1,087,728 1,116,383 1,122,076 1,047,121 975,424 4.97%
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 36,118 33,623 26,427 -
Div Payout % - - - 0.00% 95.34% 92.09% 81.60% -
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 1,122,076 1,047,121 975,424 4.97%
NOSH 726,950 485,228 485,228 485,168 483,454 482,114 480,504 7.14%
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 -1.39% -2.17% -12.10% -6.24% 14.35% 16.43% 7.56% -
ROE -1.41% -1.01% -5.56% -4.97% 3.38% 3.49% 3.32% -
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 36.00 62.75 73.90 113.85 93.83 63.81 134.36 -19.69%
EPS -2.53 -2.30 -12.51 -11.48 7.87 7.60 6.74 -
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 35.84 41.64 49.04 75.53 62.03 42.08 88.63 -14.00%
EPS -2.52 -1.53 -8.30 -7.62 5.20 5.01 4.45 -
DPS 0.00 0.00 0.00 1.66 4.96 4.62 3.63 -
NAPS 1.7919 1.5131 1.4932 1.5325 1.5404 1.4375 1.339 4.97%
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 1.39 1.31 1.35 2.16 2.97 4.45 1.66 -2.91%
P/EPS -19.74 -35.66 -7.99 -21.42 35.47 37.36 33.09 -
EY -5.07 -2.80 -12.51 -4.67 2.82 2.68 3.02 -
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 1.89 1.01 1.49 1.42 3.17 4.86 1.86 0.26%
P/EPS -26.84 -27.61 -8.79 -14.11 37.76 40.78 37.09 -
EY -3.73 -3.62 -11.37 -7.09 2.65 2.45 2.70 -
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