[MUHIBAH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -276.9%
YoY- -246.21%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,268,250 792,811 386,209 2,625,525 1,624,714 1,044,539 419,203 109.03%
PBT 87,544 60,427 29,927 -34,977 89,983 53,523 24,697 132.30%
Tax -10,056 -12,164 -7,647 -26,106 -12,475 -5,659 -3,584 98.80%
NP 77,488 48,263 22,280 -61,083 77,508 47,864 21,113 137.74%
-
NP to SH 60,638 40,532 19,801 -93,241 52,707 33,583 16,526 137.70%
-
Tax Rate 11.49% 20.13% 25.55% - 13.86% 10.57% 14.51% -
Total Cost 1,190,762 744,548 363,929 2,686,608 1,547,206 996,675 398,090 107.46%
-
Net Worth 519,637 500,545 475,711 455,183 552,671 552,940 531,917 -1.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 10,160 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 519,637 500,545 475,711 455,183 552,671 552,940 531,917 -1.54%
NOSH 409,163 406,947 406,591 406,413 406,376 406,573 406,044 0.51%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.11% 6.09% 5.77% -2.33% 4.77% 4.58% 5.04% -
ROE 11.67% 8.10% 4.16% -20.48% 9.54% 6.07% 3.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 309.96 194.82 94.99 646.02 399.81 256.91 103.24 107.97%
EPS 14.82 9.96 4.87 -22.94 12.97 8.26 4.07 136.49%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.27 1.23 1.17 1.12 1.36 1.36 1.31 -2.04%
Adjusted Per Share Value based on latest NOSH - 406,510
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 174.10 108.84 53.02 360.43 223.04 143.39 57.55 109.03%
EPS 8.32 5.56 2.72 -12.80 7.24 4.61 2.27 137.53%
DPS 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
NAPS 0.7133 0.6871 0.653 0.6249 0.7587 0.7591 0.7302 -1.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.34 1.74 1.22 0.82 0.94 1.02 1.25 -
P/RPS 0.75 0.89 1.28 0.13 0.24 0.40 1.21 -27.28%
P/EPS 15.79 17.47 25.05 -3.57 7.25 12.35 30.71 -35.79%
EY 6.33 5.72 3.99 -27.98 13.80 8.10 3.26 55.57%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 1.84 1.41 1.04 0.73 0.69 0.75 0.95 55.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 -
Price 2.32 2.18 1.43 0.815 0.87 0.92 1.21 -
P/RPS 0.75 1.12 1.51 0.13 0.22 0.36 1.17 -25.63%
P/EPS 15.65 21.89 29.36 -3.55 6.71 11.14 29.73 -34.77%
EY 6.39 4.57 3.41 -28.15 14.91 8.98 3.36 53.43%
DY 0.00 0.00 0.00 3.07 0.00 0.00 0.00 -
P/NAPS 1.83 1.77 1.22 0.73 0.64 0.68 0.92 58.09%

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