[MUHIBAH] YoY TTM 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- 3.24%
YoY- 24.75%
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,189,605 1,608,939 1,569,903 1,388,281 1,918,623 1,707,473 1,733,620 -6.07%
PBT -57,077 158,479 262,082 216,458 182,546 171,701 143,689 -
Tax -26,505 -39,703 -29,037 -20,141 -21,591 -27,844 -24,833 1.09%
NP -83,582 118,776 233,045 196,317 160,955 143,857 118,856 -
-
NP to SH -123,258 37,802 144,800 131,608 105,501 85,601 81,550 -
-
Tax Rate - 25.05% 11.08% 9.30% 11.83% 16.22% 17.28% -
Total Cost 1,273,187 1,490,163 1,336,858 1,191,964 1,757,668 1,563,616 1,614,764 -3.88%
-
Net Worth 1,087,728 1,116,383 1,122,076 1,047,121 975,424 531,005 652,953 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 % - 31.96% 24.94% 25.55% 25.05% 31.02% 21.07% -
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 1,047,121 975,424 531,005 652,953 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 -7.03% 7.38% 14.84% 14.14% 8.39% 8.43% 6.86% -
ROE -11.33% 3.39% 12.90% 12.57% 10.82% 16.12% 12.49% -
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 246.07 332.92 325.99 289.03 399.29 321.55 403.57 -7.90%
EPS -25.50 7.82 30.07 27.40 21.96 16.12 18.98 -
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 1.00 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 163.29 220.85 215.49 190.56 263.36 234.37 237.96 -6.07%
EPS -16.92 5.19 19.88 18.07 14.48 11.75 11.19 -
DPS 0.00 1.66 4.96 4.62 3.63 3.64 2.36 -
NAPS 1.4931 1.5324 1.5402 1.4373 1.3389 0.7289 0.8963 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 0.41 0.74 0.86 0.98 0.56 0.69 0.46 -1.89%
P/EPS -3.92 31.45 9.28 10.37 10.16 13.71 9.85 -
EY -25.50 3.18 10.78 9.65 9.85 7.29 10.15 -
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 2.21 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 0.45 0.49 0.91 1.07 0.63 0.71 0.57 -3.85%
P/EPS -4.31 20.71 9.88 11.31 11.39 14.14 12.06 -
EY -23.18 4.83 10.12 8.84 8.78 7.07 8.29 -
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 2.28 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