[MUHIBAH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 121.24%
YoY- 19.82%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,936,401 1,268,250 792,811 386,209 2,625,525 1,624,714 1,044,539 50.73%
PBT 132,570 87,544 60,427 29,927 -34,977 89,983 53,523 82.76%
Tax -16,355 -10,056 -12,164 -7,647 -26,106 -12,475 -5,659 102.50%
NP 116,215 77,488 48,263 22,280 -61,083 77,508 47,864 80.35%
-
NP to SH 86,379 60,638 40,532 19,801 -93,241 52,707 33,583 87.40%
-
Tax Rate 12.34% 11.49% 20.13% 25.55% - 13.86% 10.57% -
Total Cost 1,820,186 1,190,762 744,548 363,929 2,686,608 1,547,206 996,675 49.24%
-
Net Worth 551,731 519,637 500,545 475,711 455,183 552,671 552,940 -0.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,528 - - - 10,160 - - -
Div Payout % 21.45% - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 551,731 519,637 500,545 475,711 455,183 552,671 552,940 -0.14%
NOSH 411,739 409,163 406,947 406,591 406,413 406,376 406,573 0.84%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.00% 6.11% 6.09% 5.77% -2.33% 4.77% 4.58% -
ROE 15.66% 11.67% 8.10% 4.16% -20.48% 9.54% 6.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 470.30 309.96 194.82 94.99 646.02 399.81 256.91 49.48%
EPS 20.98 14.82 9.96 4.87 -22.94 12.97 8.26 85.84%
DPS 4.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.34 1.27 1.23 1.17 1.12 1.36 1.36 -0.98%
Adjusted Per Share Value based on latest NOSH - 406,591
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 264.99 173.56 108.49 52.85 359.30 222.34 142.94 50.74%
EPS 11.82 8.30 5.55 2.71 -12.76 7.21 4.60 87.28%
DPS 2.54 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 0.755 0.7111 0.685 0.651 0.6229 0.7563 0.7567 -0.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.28 2.34 1.74 1.22 0.82 0.94 1.02 -
P/RPS 0.48 0.75 0.89 1.28 0.13 0.24 0.40 12.88%
P/EPS 10.87 15.79 17.47 25.05 -3.57 7.25 12.35 -8.13%
EY 9.20 6.33 5.72 3.99 -27.98 13.80 8.10 8.83%
DY 1.97 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 1.70 1.84 1.41 1.04 0.73 0.69 0.75 72.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 -
Price 2.40 2.32 2.18 1.43 0.815 0.87 0.92 -
P/RPS 0.51 0.75 1.12 1.51 0.13 0.22 0.36 26.05%
P/EPS 11.44 15.65 21.89 29.36 -3.55 6.71 11.14 1.78%
EY 8.74 6.39 4.57 3.41 -28.15 14.91 8.98 -1.78%
DY 1.88 0.00 0.00 0.00 3.07 0.00 0.00 -
P/NAPS 1.79 1.83 1.77 1.22 0.73 0.64 0.68 90.31%

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