[MUHIBAH] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.35%
YoY- 20.69%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,575,792 1,936,401 1,691,000 1,585,622 1,544,836 2,625,525 2,166,285 -19.13%
PBT 123,772 132,570 116,725 120,854 119,708 -34,977 119,977 2.09%
Tax -34,600 -16,355 -13,408 -24,328 -30,588 -26,106 -16,633 63.02%
NP 89,172 116,215 103,317 96,526 89,120 -61,083 103,344 -9.37%
-
NP to SH 80,652 86,379 80,850 81,064 79,204 -93,241 70,276 9.62%
-
Tax Rate 27.95% 12.34% 11.49% 20.13% 25.55% - 13.86% -
Total Cost 1,486,620 1,820,186 1,587,682 1,489,096 1,455,716 2,686,608 2,062,941 -19.63%
-
Net Worth 580,896 551,731 519,637 500,545 475,711 455,183 552,671 3.37%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 18,528 - - - 10,160 - -
Div Payout % - 21.45% - - - 0.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 580,896 551,731 519,637 500,545 475,711 455,183 552,671 3.37%
NOSH 420,939 411,739 409,163 406,947 406,591 406,413 406,376 2.37%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.66% 6.00% 6.11% 6.09% 5.77% -2.33% 4.77% -
ROE 13.88% 15.66% 15.56% 16.20% 16.65% -20.48% 12.72% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 374.35 470.30 413.28 389.64 379.95 646.02 533.07 -21.01%
EPS 19.16 20.98 19.76 19.92 19.48 -22.94 17.29 7.09%
DPS 0.00 4.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.38 1.34 1.27 1.23 1.17 1.12 1.36 0.97%
Adjusted Per Share Value based on latest NOSH - 407,288
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 215.64 264.99 231.41 216.99 211.41 359.30 296.45 -19.13%
EPS 11.04 11.82 11.06 11.09 10.84 -12.76 9.62 9.62%
DPS 0.00 2.54 0.00 0.00 0.00 1.39 0.00 -
NAPS 0.7949 0.755 0.7111 0.685 0.651 0.6229 0.7563 3.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.89 2.28 2.34 1.74 1.22 0.82 0.94 -
P/RPS 0.77 0.48 0.57 0.45 0.32 0.13 0.18 163.75%
P/EPS 15.08 10.87 11.84 8.73 6.26 -3.57 5.44 97.45%
EY 6.63 9.20 8.44 11.45 15.97 -27.98 18.40 -49.39%
DY 0.00 1.97 0.00 0.00 0.00 3.05 0.00 -
P/NAPS 2.09 1.70 1.84 1.41 1.04 0.73 0.69 109.48%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 -
Price 2.79 2.40 2.32 2.18 1.43 0.815 0.87 -
P/RPS 0.75 0.51 0.56 0.56 0.38 0.13 0.16 180.35%
P/EPS 14.56 11.44 11.74 10.94 7.34 -3.55 5.03 103.24%
EY 6.87 8.74 8.52 9.14 13.62 -28.15 19.88 -50.78%
DY 0.00 1.88 0.00 0.00 0.00 3.07 0.00 -
P/NAPS 2.02 1.79 1.83 1.77 1.22 0.73 0.64 115.32%

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