[MUHIBAH] QoQ Cumulative 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- 56.95%
YoY- 8.01%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 792,811 386,209 2,625,525 1,624,714 1,044,539 419,203 2,026,366 -46.53%
PBT 60,427 29,927 -34,977 89,983 53,523 24,697 111,716 -33.63%
Tax -12,164 -7,647 -26,106 -12,475 -5,659 -3,584 -29,184 -44.23%
NP 48,263 22,280 -61,083 77,508 47,864 21,113 82,532 -30.09%
-
NP to SH 40,532 19,801 -93,241 52,707 33,583 16,526 63,772 -26.09%
-
Tax Rate 20.13% 25.55% - 13.86% 10.57% 14.51% 26.12% -
Total Cost 744,548 363,929 2,686,608 1,547,206 996,675 398,090 1,943,834 -47.28%
-
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 8.10% 4.16% -20.48% 9.54% 6.07% 3.11% 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 194.82 94.99 646.02 399.81 256.91 103.24 503.79 -46.95%
EPS 9.96 4.87 -22.94 12.97 8.26 4.07 15.85 -26.65%
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 108.49 52.85 359.30 222.34 142.94 57.37 277.30 -46.53%
EPS 5.55 2.71 -12.76 7.21 4.60 2.26 8.73 -26.08%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 2.75 -
NAPS 0.685 0.651 0.6229 0.7563 0.7567 0.7279 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 0.89 1.28 0.13 0.24 0.40 1.21 0.22 154.10%
P/EPS 17.47 25.05 -3.57 7.25 12.35 30.71 7.13 81.84%
EY 5.72 3.99 -27.98 13.80 8.10 3.26 14.03 -45.04%
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 1.12 1.51 0.13 0.22 0.36 1.17 0.28 152.19%
P/EPS 21.89 29.36 -3.55 6.71 11.14 29.73 8.89 82.44%
EY 4.57 3.41 -28.15 14.91 8.98 3.36 11.24 -45.14%
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