[MUHIBAH] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -71.44%
YoY- 15.5%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,599,045 1,314,102 773,548 372,012 1,733,620 1,236,192 860,092 51.02%
PBT 168,317 127,305 76,909 39,569 143,689 103,475 75,546 70.33%
Tax -31,447 -29,925 -18,797 -7,555 -24,833 -23,469 -23,131 22.65%
NP 136,870 97,380 58,112 32,014 118,856 80,006 52,415 89.29%
-
NP to SH 85,580 65,508 42,548 23,289 81,550 61,360 41,090 62.87%
-
Tax Rate 18.68% 23.51% 24.44% 19.09% 17.28% 22.68% 30.62% -
Total Cost 1,462,175 1,216,722 715,436 339,998 1,614,764 1,156,186 807,677 48.37%
-
Net Worth 801,310 780,829 692,745 682,683 636,115 600,077 599,053 21.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 22,894 - - - 16,963 - - -
Div Payout % 26.75% - - - 20.80% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 801,310 780,829 692,745 682,683 636,115 600,077 599,053 21.33%
NOSH 457,891 453,970 446,932 432,077 424,076 422,589 421,868 5.59%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.56% 7.41% 7.51% 8.61% 6.86% 6.47% 6.09% -
ROE 10.68% 8.39% 6.14% 3.41% 12.82% 10.23% 6.86% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 349.22 289.47 173.08 86.10 408.80 292.53 203.88 43.01%
EPS 18.69 14.43 9.52 5.39 19.23 14.52 9.74 54.23%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.75 1.72 1.55 1.58 1.50 1.42 1.42 14.90%
Adjusted Per Share Value based on latest NOSH - 432,077
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 219.51 180.40 106.19 51.07 237.99 169.70 118.07 51.02%
EPS 11.75 8.99 5.84 3.20 11.19 8.42 5.64 62.90%
DPS 3.14 0.00 0.00 0.00 2.33 0.00 0.00 -
NAPS 1.10 1.0719 0.951 0.9372 0.8732 0.8238 0.8224 21.33%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.21 2.02 2.27 2.20 1.87 3.11 2.99 -
P/RPS 0.63 0.70 1.31 2.56 0.46 1.06 1.47 -43.06%
P/EPS 11.82 14.00 23.84 40.82 9.72 21.42 30.70 -46.98%
EY 8.46 7.14 4.19 2.45 10.28 4.67 3.26 88.51%
DY 2.26 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 1.26 1.17 1.46 1.39 1.25 2.19 2.11 -29.02%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 28/11/14 28/08/14 -
Price 2.28 2.17 1.86 2.42 2.29 2.32 3.17 -
P/RPS 0.65 0.75 1.07 2.81 0.56 0.79 1.55 -43.88%
P/EPS 12.20 15.04 19.54 44.90 11.91 15.98 32.55 -47.92%
EY 8.20 6.65 5.12 2.23 8.40 6.26 3.07 92.16%
DY 2.19 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 1.30 1.26 1.20 1.53 1.53 1.63 2.23 -30.14%

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