[MUHIBAH] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -1.99%
YoY- 93.58%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,166,285 2,089,078 1,676,812 2,026,366 1,908,213 1,814,876 1,577,344 23.48%
PBT 119,977 107,046 98,788 111,716 108,838 96,742 100,332 12.62%
Tax -16,633 -11,318 -14,336 -29,184 -29,226 -23,020 -22,480 -18.14%
NP 103,344 95,728 84,452 82,532 79,612 73,722 77,852 20.72%
-
NP to SH 70,276 67,166 66,104 63,772 65,066 64,034 72,800 -2.31%
-
Tax Rate 13.86% 10.57% 14.51% 26.12% 26.85% 23.80% 22.41% -
Total Cost 2,062,941 1,993,350 1,592,360 1,943,834 1,828,601 1,741,154 1,499,492 23.62%
-
Net Worth 552,671 552,940 531,917 510,829 493,212 481,847 472,882 10.92%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 20,111 - - - -
Div Payout % - - - 31.54% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 552,671 552,940 531,917 510,829 493,212 481,847 472,882 10.92%
NOSH 406,376 406,573 406,044 402,228 400,986 398,221 397,379 1.49%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.77% 4.58% 5.04% 4.07% 4.17% 4.06% 4.94% -
ROE 12.72% 12.15% 12.43% 12.48% 13.19% 13.29% 15.39% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 533.07 513.83 412.96 503.79 475.88 455.75 396.94 21.65%
EPS 17.29 16.52 16.28 15.85 16.23 16.08 18.32 -3.77%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.31 1.27 1.23 1.21 1.19 9.28%
Adjusted Per Share Value based on latest NOSH - 405,806
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 296.86 286.28 229.78 277.68 261.49 248.70 216.15 23.48%
EPS 9.63 9.20 9.06 8.74 8.92 8.77 9.98 -2.34%
DPS 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
NAPS 0.7573 0.7577 0.7289 0.70 0.6759 0.6603 0.648 10.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.94 1.02 1.25 1.13 1.01 1.42 1.62 -
P/RPS 0.18 0.20 0.30 0.22 0.21 0.31 0.41 -42.14%
P/EPS 5.44 6.17 7.68 7.13 6.22 8.83 8.84 -27.58%
EY 18.40 16.20 13.02 14.03 16.07 11.32 11.31 38.20%
DY 0.00 0.00 0.00 4.42 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.95 0.89 0.82 1.17 1.36 -36.30%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 31/05/12 29/02/12 24/11/11 26/08/11 26/05/11 -
Price 0.87 0.92 1.21 1.41 1.07 1.11 1.73 -
P/RPS 0.16 0.18 0.29 0.28 0.22 0.24 0.44 -48.95%
P/EPS 5.03 5.57 7.43 8.89 6.59 6.90 9.44 -34.19%
EY 19.88 17.96 13.45 11.24 15.17 14.49 10.59 52.00%
DY 0.00 0.00 0.00 3.55 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.92 1.11 0.87 0.92 1.45 -41.94%

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