[MUHIBAH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.63%
YoY- 8.01%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,585,622 1,544,836 2,625,525 2,166,285 2,089,078 1,676,812 2,026,366 -15.09%
PBT 120,854 119,708 -34,977 119,977 107,046 98,788 111,716 5.38%
Tax -24,328 -30,588 -26,106 -16,633 -11,318 -14,336 -29,184 -11.43%
NP 96,526 89,120 -61,083 103,344 95,728 84,452 82,532 11.01%
-
NP to SH 81,064 79,204 -93,241 70,276 67,166 66,104 63,772 17.36%
-
Tax Rate 20.13% 25.55% - 13.86% 10.57% 14.51% 26.12% -
Total Cost 1,489,096 1,455,716 2,686,608 2,062,941 1,993,350 1,592,360 1,943,834 -16.29%
-
Net Worth 500,545 475,711 455,183 552,671 552,940 531,917 510,829 -1.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 10,160 - - - 20,111 -
Div Payout % - - 0.00% - - - 31.54% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 500,545 475,711 455,183 552,671 552,940 531,917 510,829 -1.34%
NOSH 406,947 406,591 406,413 406,376 406,573 406,044 402,228 0.78%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.09% 5.77% -2.33% 4.77% 4.58% 5.04% 4.07% -
ROE 16.20% 16.65% -20.48% 12.72% 12.15% 12.43% 12.48% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 389.64 379.95 646.02 533.07 513.83 412.96 503.79 -15.75%
EPS 19.92 19.48 -22.94 17.29 16.52 16.28 15.85 16.47%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 5.00 -
NAPS 1.23 1.17 1.12 1.36 1.36 1.31 1.27 -2.11%
Adjusted Per Share Value based on latest NOSH - 406,029
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 217.00 211.42 359.32 296.47 285.90 229.48 277.32 -15.09%
EPS 11.09 10.84 -12.76 9.62 9.19 9.05 8.73 17.31%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 2.75 -
NAPS 0.685 0.651 0.6229 0.7564 0.7567 0.728 0.6991 -1.35%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.74 1.22 0.82 0.94 1.02 1.25 1.13 -
P/RPS 0.45 0.32 0.13 0.18 0.20 0.30 0.22 61.20%
P/EPS 8.73 6.26 -3.57 5.44 6.17 7.68 7.13 14.46%
EY 11.45 15.97 -27.98 18.40 16.20 13.02 14.03 -12.68%
DY 0.00 0.00 3.05 0.00 0.00 0.00 4.42 -
P/NAPS 1.41 1.04 0.73 0.69 0.75 0.95 0.89 35.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 -
Price 2.18 1.43 0.815 0.87 0.92 1.21 1.41 -
P/RPS 0.56 0.38 0.13 0.16 0.18 0.29 0.28 58.80%
P/EPS 10.94 7.34 -3.55 5.03 5.57 7.43 8.89 14.85%
EY 9.14 13.62 -28.15 19.88 17.96 13.45 11.24 -12.89%
DY 0.00 0.00 3.07 0.00 0.00 0.00 3.55 -
P/NAPS 1.77 1.22 0.73 0.64 0.68 0.92 1.11 36.52%

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