[MUHIBAH] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 6.84%
YoY- 192.64%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,648,256 1,720,184 1,575,792 1,936,401 1,691,000 1,585,622 1,544,836 4.41%
PBT 137,966 151,092 123,772 132,570 116,725 120,854 119,708 9.91%
Tax -31,292 -46,262 -34,600 -16,355 -13,408 -24,328 -30,588 1.52%
NP 106,674 104,830 89,172 116,215 103,317 96,526 89,120 12.72%
-
NP to SH 81,813 82,180 80,652 86,379 80,850 81,064 79,204 2.18%
-
Tax Rate 22.68% 30.62% 27.95% 12.34% 11.49% 20.13% 25.55% -
Total Cost 1,541,581 1,615,354 1,486,620 1,820,186 1,587,682 1,489,096 1,455,716 3.89%
-
Net Worth 600,077 599,053 580,896 551,731 519,637 500,545 475,711 16.72%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 18,528 - - - -
Div Payout % - - - 21.45% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 600,077 599,053 580,896 551,731 519,637 500,545 475,711 16.72%
NOSH 422,589 421,868 420,939 411,739 409,163 406,947 406,591 2.60%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.47% 6.09% 5.66% 6.00% 6.11% 6.09% 5.77% -
ROE 13.63% 13.72% 13.88% 15.66% 15.56% 16.20% 16.65% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 390.04 407.75 374.35 470.30 413.28 389.64 379.95 1.76%
EPS 19.36 19.48 19.16 20.98 19.76 19.92 19.48 -0.41%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.42 1.42 1.38 1.34 1.27 1.23 1.17 13.76%
Adjusted Per Share Value based on latest NOSH - 419,675
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 225.56 235.40 215.64 264.99 231.41 216.99 211.41 4.40%
EPS 11.20 11.25 11.04 11.82 11.06 11.09 10.84 2.19%
DPS 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
NAPS 0.8212 0.8198 0.7949 0.755 0.7111 0.685 0.651 16.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.11 2.99 2.89 2.28 2.34 1.74 1.22 -
P/RPS 0.80 0.73 0.77 0.48 0.57 0.45 0.32 84.09%
P/EPS 16.06 15.35 15.08 10.87 11.84 8.73 6.26 87.29%
EY 6.23 6.52 6.63 9.20 8.44 11.45 15.97 -46.57%
DY 0.00 0.00 0.00 1.97 0.00 0.00 0.00 -
P/NAPS 2.19 2.11 2.09 1.70 1.84 1.41 1.04 64.21%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 2.32 3.17 2.79 2.40 2.32 2.18 1.43 -
P/RPS 0.59 0.78 0.75 0.51 0.56 0.56 0.38 34.04%
P/EPS 11.98 16.27 14.56 11.44 11.74 10.94 7.34 38.58%
EY 8.34 6.15 6.87 8.74 8.52 9.14 13.62 -27.86%
DY 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
P/NAPS 1.63 2.23 2.02 1.79 1.83 1.77 1.22 21.28%

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