[MUHIBAH] QoQ Cumulative 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- 42.45%
YoY- 192.64%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,236,192 860,092 393,948 1,936,401 1,268,250 792,811 386,209 117.03%
PBT 103,475 75,546 30,943 132,570 87,544 60,427 29,927 128.48%
Tax -23,469 -23,131 -8,650 -16,355 -10,056 -12,164 -7,647 111.04%
NP 80,006 52,415 22,293 116,215 77,488 48,263 22,280 134.31%
-
NP to SH 61,360 41,090 20,163 86,379 60,638 40,532 19,801 112.40%
-
Tax Rate 22.68% 30.62% 27.95% 12.34% 11.49% 20.13% 25.55% -
Total Cost 1,156,186 807,677 371,655 1,820,186 1,190,762 744,548 363,929 115.95%
-
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 10.23% 6.86% 3.47% 15.66% 11.67% 8.10% 4.16% -
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 292.53 203.88 93.59 470.30 309.96 194.82 94.99 111.52%
EPS 14.52 9.74 4.79 20.98 14.82 9.96 4.87 107.01%
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 169.70 118.07 54.08 265.82 174.10 108.84 53.02 117.03%
EPS 8.42 5.64 2.77 11.86 8.32 5.56 2.72 112.25%
DPS 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
NAPS 0.8238 0.8224 0.7974 0.7574 0.7133 0.6871 0.653 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 1.06 1.47 3.09 0.48 0.75 0.89 1.28 -11.80%
P/EPS 21.42 30.70 60.33 10.87 15.79 17.47 25.05 -9.90%
EY 4.67 3.26 1.66 9.20 6.33 5.72 3.99 11.05%
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 0.79 1.55 2.98 0.51 0.75 1.12 1.51 -35.04%
P/EPS 15.98 32.55 58.25 11.44 15.65 21.89 29.36 -33.31%
EY 6.26 3.07 1.72 8.74 6.39 4.57 3.41 49.87%
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