[MUHIBAH] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.66%
YoY- -9.2%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,625,525 2,166,285 2,089,078 1,676,812 2,026,366 1,908,213 1,814,876 27.76%
PBT -34,977 119,977 107,046 98,788 111,716 108,838 96,742 -
Tax -26,106 -16,633 -11,318 -14,336 -29,184 -29,226 -23,020 8.70%
NP -61,083 103,344 95,728 84,452 82,532 79,612 73,722 -
-
NP to SH -93,241 70,276 67,166 66,104 63,772 65,066 64,034 -
-
Tax Rate - 13.86% 10.57% 14.51% 26.12% 26.85% 23.80% -
Total Cost 2,686,608 2,062,941 1,993,350 1,592,360 1,943,834 1,828,601 1,741,154 33.35%
-
Net Worth 455,183 552,671 552,940 531,917 510,829 493,212 481,847 -3.70%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,160 - - - 20,111 - - -
Div Payout % 0.00% - - - 31.54% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 455,183 552,671 552,940 531,917 510,829 493,212 481,847 -3.70%
NOSH 406,413 406,376 406,573 406,044 402,228 400,986 398,221 1.36%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.33% 4.77% 4.58% 5.04% 4.07% 4.17% 4.06% -
ROE -20.48% 12.72% 12.15% 12.43% 12.48% 13.19% 13.29% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 646.02 533.07 513.83 412.96 503.79 475.88 455.75 26.05%
EPS -22.94 17.29 16.52 16.28 15.85 16.23 16.08 -
DPS 2.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.12 1.36 1.36 1.31 1.27 1.23 1.21 -5.00%
Adjusted Per Share Value based on latest NOSH - 406,044
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 360.43 297.38 286.78 230.19 278.17 261.95 249.14 27.77%
EPS -12.80 9.65 9.22 9.07 8.75 8.93 8.79 -
DPS 1.39 0.00 0.00 0.00 2.76 0.00 0.00 -
NAPS 0.6249 0.7587 0.7591 0.7302 0.7013 0.6771 0.6615 -3.70%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.82 0.94 1.02 1.25 1.13 1.01 1.42 -
P/RPS 0.13 0.18 0.20 0.30 0.22 0.21 0.31 -43.82%
P/EPS -3.57 5.44 6.17 7.68 7.13 6.22 8.83 -
EY -27.98 18.40 16.20 13.02 14.03 16.07 11.32 -
DY 3.05 0.00 0.00 0.00 4.42 0.00 0.00 -
P/NAPS 0.73 0.69 0.75 0.95 0.89 0.82 1.17 -26.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 24/11/11 26/08/11 -
Price 0.815 0.87 0.92 1.21 1.41 1.07 1.11 -
P/RPS 0.13 0.16 0.18 0.29 0.28 0.22 0.24 -33.42%
P/EPS -3.55 5.03 5.57 7.43 8.89 6.59 6.90 -
EY -28.15 19.88 17.96 13.45 11.24 15.17 14.49 -
DY 3.07 0.00 0.00 0.00 3.55 0.00 0.00 -
P/NAPS 0.73 0.64 0.68 0.92 1.11 0.87 0.92 -14.23%

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