Highlights

[MUHIBAH] YoY Quarter Result on 2018-12-31 [#4]

Stock [MUHIBAH]: MUHIBBAH ENGINEERING (M) BHD
Announcement Date 05-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     0.37%    YoY -     3.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 451,871 306,500 645,591 431,880 497,428 668,151 1,000,811 -12.41%
  YoY % 47.43% -52.52% 49.48% -13.18% -25.55% -33.24% -
  Horiz. % 45.15% 30.63% 64.51% 43.15% 49.70% 66.76% 100.00%
PBT 70,985 53,368 59,420 41,012 40,214 45,026 -124,960 -
  YoY % 33.01% -10.19% 44.88% 1.98% -10.69% 136.03% -
  Horiz. % -56.81% -42.71% -47.55% -32.82% -32.18% -36.03% 100.00%
Tax -6,154 -3,019 -10,594 -1,522 -1,364 -6,299 -13,631 -12.41%
  YoY % -103.84% 71.50% -596.06% -11.58% 78.35% 53.79% -
  Horiz. % 45.15% 22.15% 77.72% 11.17% 10.01% 46.21% 100.00%
NP 64,831 50,349 48,826 39,490 38,850 38,727 -138,591 -
  YoY % 28.76% 3.12% 23.64% 1.65% 0.32% 127.94% -
  Horiz. % -46.78% -36.33% -35.23% -28.49% -28.03% -27.94% 100.00%
NP to SH 37,882 36,511 32,386 20,072 20,190 25,741 -145,948 -
  YoY % 3.76% 12.74% 61.35% -0.58% -21.56% 117.64% -
  Horiz. % -25.96% -25.02% -22.19% -13.75% -13.83% -17.64% 100.00%
Tax Rate 8.67 % 5.66 % 17.83 % 3.71 % 3.39 % 13.99 % - % -
  YoY % 53.18% -68.26% 380.59% 9.44% -75.77% 0.00% -
  Horiz. % 61.97% 40.46% 127.45% 26.52% 24.23% 100.00% -
Total Cost 387,040 256,151 596,765 392,390 458,578 629,424 1,139,402 -16.46%
  YoY % 51.10% -57.08% 52.08% -14.43% -27.14% -44.76% -
  Horiz. % 33.97% 22.48% 52.38% 34.44% 40.25% 55.24% 100.00%
Net Worth 1,122,076 1,047,121 975,424 929,259 652,953 419,675 451,226 16.39%
  YoY % 7.16% 7.35% 4.97% 42.32% 55.59% -6.99% -
  Horiz. % 248.67% 232.06% 216.17% 205.94% 144.71% 93.01% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 36,118 33,623 26,427 26,550 17,182 18,885 10,162 23.52%
  YoY % 7.42% 27.23% -0.46% 54.51% -9.01% 85.83% -
  Horiz. % 355.40% 330.85% 260.05% 261.25% 169.08% 185.83% 100.00%
Div Payout % 95.34 % 92.09 % 81.60 % 132.28 % 85.11 % 73.37 % - % -
  YoY % 3.53% 12.86% -38.31% 55.42% 16.00% 0.00% -
  Horiz. % 129.94% 125.51% 111.22% 180.29% 116.00% 100.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,122,076 1,047,121 975,424 929,259 652,953 419,675 451,226 16.39%
  YoY % 7.16% 7.35% 4.97% 42.32% 55.59% -6.99% -
  Horiz. % 248.67% 232.06% 216.17% 205.94% 144.71% 93.01% 100.00%
NOSH 481,578 480,331 480,504 531,005 429,574 419,675 406,510 2.86%
  YoY % 0.26% -0.04% -9.51% 23.61% 2.36% 3.24% -
  Horiz. % 118.47% 118.16% 118.20% 130.63% 105.67% 103.24% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.35 % 16.43 % 7.56 % 9.14 % 7.81 % 5.80 % -13.85 % -
  YoY % -12.66% 117.33% -17.29% 17.03% 34.66% 141.88% -
  Horiz. % -103.61% -118.63% -54.58% -65.99% -56.39% -41.88% 100.00%
ROE 3.38 % 3.49 % 3.32 % 2.16 % 3.09 % 6.13 % -32.34 % -
  YoY % -3.15% 5.12% 53.70% -30.10% -49.59% 118.95% -
  Horiz. % -10.45% -10.79% -10.27% -6.68% -9.55% -18.95% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 93.83 63.81 134.36 81.33 115.80 159.21 246.20 -14.85%
  YoY % 47.05% -52.51% 65.20% -29.77% -27.27% -35.33% -
  Horiz. % 38.11% 25.92% 54.57% 33.03% 47.03% 64.67% 100.00%
EPS 7.87 7.60 6.74 3.78 4.71 6.14 -35.91 -
  YoY % 3.55% 12.76% 78.31% -19.75% -23.29% 117.10% -
  Horiz. % -21.92% -21.16% -18.77% -10.53% -13.12% -17.10% 100.00%
DPS 7.50 7.00 5.50 5.00 4.00 4.50 2.50 20.08%
  YoY % 7.14% 27.27% 10.00% 25.00% -11.11% 80.00% -
  Horiz. % 300.00% 280.00% 220.00% 200.00% 160.00% 180.00% 100.00%
NAPS 2.3300 2.1800 2.0300 1.7500 1.5200 1.0000 1.1100 13.15%
  YoY % 6.88% 7.39% 16.00% 15.13% 52.00% -9.91% -
  Horiz. % 209.91% 196.40% 182.88% 157.66% 136.94% 90.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 485,161
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 93.14 63.17 133.07 89.02 102.53 137.72 206.28 -12.41%
  YoY % 47.44% -52.53% 49.48% -13.18% -25.55% -33.24% -
  Horiz. % 45.15% 30.62% 64.51% 43.15% 49.70% 66.76% 100.00%
EPS 7.81 7.53 6.68 4.14 4.16 5.31 -30.08 -
  YoY % 3.72% 12.72% 61.35% -0.48% -21.66% 117.65% -
  Horiz. % -25.96% -25.03% -22.21% -13.76% -13.83% -17.65% 100.00%
DPS 7.44 6.93 5.45 5.47 3.54 3.89 2.09 23.56%
  YoY % 7.36% 27.16% -0.37% 54.52% -9.00% 86.12% -
  Horiz. % 355.98% 331.58% 260.77% 261.72% 169.38% 186.12% 100.00%
NAPS 2.3128 2.1583 2.0105 1.9154 1.3458 0.8650 0.9301 16.39%
  YoY % 7.16% 7.35% 4.97% 42.32% 55.58% -7.00% -
  Horiz. % 248.66% 232.05% 216.16% 205.93% 144.69% 93.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.7900 2.8400 2.2300 2.2100 1.8700 2.2800 0.8200 -
P/RPS 2.97 4.45 1.66 2.72 1.61 1.43 0.33 44.20%
  YoY % -33.26% 168.07% -38.97% 68.94% 12.59% 333.33% -
  Horiz. % 900.00% 1,348.48% 503.03% 824.24% 487.88% 433.33% 100.00%
P/EPS 35.47 37.36 33.09 58.47 39.79 37.17 -2.28 -
  YoY % -5.06% 12.90% -43.41% 46.95% 7.05% 1,730.26% -
  Horiz. % -1,555.70% -1,638.60% -1,451.32% -2,564.47% -1,745.18% -1,630.26% 100.00%
EY 2.82 2.68 3.02 1.71 2.51 2.69 -43.78 -
  YoY % 5.22% -11.26% 76.61% -31.87% -6.69% 106.14% -
  Horiz. % -6.44% -6.12% -6.90% -3.91% -5.73% -6.14% 100.00%
DY 2.69 2.46 2.47 2.26 2.14 1.97 3.05 -2.07%
  YoY % 9.35% -0.40% 9.29% 5.61% 8.63% -35.41% -
  Horiz. % 88.20% 80.66% 80.98% 74.10% 70.16% 64.59% 100.00%
P/NAPS 1.20 1.30 1.10 1.26 1.23 2.28 0.74 8.39%
  YoY % -7.69% 18.18% -12.70% 2.44% -46.05% 208.11% -
  Horiz. % 162.16% 175.68% 148.65% 170.27% 166.22% 308.11% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 05/03/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 2.9700 3.1000 2.5000 2.2800 2.2900 2.4000 0.8150 -
P/RPS 3.17 4.86 1.86 2.80 1.98 1.51 0.33 45.77%
  YoY % -34.77% 161.29% -33.57% 41.41% 31.13% 357.58% -
  Horiz. % 960.61% 1,472.73% 563.64% 848.48% 600.00% 457.58% 100.00%
P/EPS 37.76 40.78 37.09 60.32 48.72 39.13 -2.27 -
  YoY % -7.41% 9.95% -38.51% 23.81% 24.51% 1,823.79% -
  Horiz. % -1,663.44% -1,796.48% -1,633.92% -2,657.27% -2,146.26% -1,723.79% 100.00%
EY 2.65 2.45 2.70 1.66 2.05 2.56 -44.05 -
  YoY % 8.16% -9.26% 62.65% -19.02% -19.92% 105.81% -
  Horiz. % -6.02% -5.56% -6.13% -3.77% -4.65% -5.81% 100.00%
DY 2.53 2.26 2.20 2.19 1.75 1.88 3.07 -3.17%
  YoY % 11.95% 2.73% 0.46% 25.14% -6.91% -38.76% -
  Horiz. % 82.41% 73.62% 71.66% 71.34% 57.00% 61.24% 100.00%
P/NAPS 1.27 1.42 1.23 1.30 1.51 2.40 0.73 9.66%
  YoY % -10.56% 15.45% -5.38% -13.91% -37.08% 228.77% -
  Horiz. % 173.97% 194.52% 168.49% 178.08% 206.85% 328.77% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

253  203  515  1297 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.275+0.005 
 KNM 0.455+0.01 
 ISTONE 0.245+0.02 
 HSI-C7F 0.34+0.025 
 KNM-WB 0.20+0.015 
 MTAG 0.45+0.01 
 VELESTO 0.34+0.01 
 GPACKET-WB 0.3150.00 
 HSI-H8B 0.22-0.025 

TOP ARTICLES

1. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
2. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers