[MUHIBAH] QoQ Cumulative 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- 30.68%
YoY- 93.58%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,624,714 1,044,539 419,203 2,026,366 1,431,160 907,438 394,336 156.34%
PBT 89,983 53,523 24,697 111,716 81,629 48,371 25,083 133.79%
Tax -12,475 -5,659 -3,584 -29,184 -21,920 -11,510 -5,620 69.91%
NP 77,508 47,864 21,113 82,532 59,709 36,861 19,463 150.60%
-
NP to SH 52,707 33,583 16,526 63,772 48,800 32,017 18,200 102.77%
-
Tax Rate 13.86% 10.57% 14.51% 26.12% 26.85% 23.80% 22.41% -
Total Cost 1,547,206 996,675 398,090 1,943,834 1,371,451 870,577 374,873 156.63%
-
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 9.54% 6.07% 3.11% 12.48% 9.89% 6.64% 3.85% -
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 399.81 256.91 103.24 503.79 356.91 227.87 99.23 152.56%
EPS 12.97 8.26 4.07 15.85 12.17 8.04 4.58 99.78%
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 223.04 143.39 57.55 278.17 196.47 124.57 54.13 156.35%
EPS 7.24 4.61 2.27 8.75 6.70 4.40 2.50 102.77%
DPS 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
NAPS 0.7587 0.7591 0.7302 0.7013 0.6771 0.6615 0.6492 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 0.24 0.40 1.21 0.22 0.28 0.62 1.63 -72.01%
P/EPS 7.25 12.35 30.71 7.13 8.30 17.66 35.37 -65.13%
EY 13.80 8.10 3.26 14.03 12.05 5.66 2.83 186.73%
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 0.22 0.36 1.17 0.28 0.30 0.49 1.74 -74.71%
P/EPS 6.71 11.14 29.73 8.89 8.79 13.81 37.77 -68.29%
EY 14.91 8.98 3.36 11.24 11.37 7.24 2.65 215.34%
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