[MUHIBAH] QoQ TTM Result on 30-Jun-2017 [#2]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 9.92%

YoY- 30.42%

Quarter Report

MEB Group Bursa Announcement Q22017.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	1,395,883	1,388,281	1,727,528	1,740,040	1,678,334	1,918,623	1,666,403	-11.14%
YoY %	0.55%	-19.64%	-0.72%	3.68%	-12.52%	15.14%	-	-
Horiz. %	83.77%	83.31%	103.67%	104.42%	100.72%	115.14%	100.00%	-
PBT	231,070	216,458	211,815	188,456	189,766	182,546	167,522	23.93%
YoY %	6.75%	2.19%	12.39%	-0.69%	3.96%	8.97%	-	-
Horiz. %	137.93%	129.21%	126.44%	112.50%	113.28%	108.97%	100.00%	-
Tax	-19,748	-20,141	-16,960	-8,869	-17,972	-21,591	-8,916	69.99%
YoY %	1.95%	-18.76%	-91.23%	50.65%	16.76%	-142.16%	-	-
Horiz. %	221.49%	225.90%	190.22%	99.47%	201.57%	242.16%	100.00%	-
NP	211,322	196,317	194,855	179,587	171,794	160,955	158,606	21.10%
YoY %	7.64%	0.75%	8.50%	4.54%	6.73%	1.48%	-	-
Horiz. %	133.24%	123.78%	122.85%	113.23%	108.31%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,471	131,608	127,483	122,086	111,065	105,501	93,208	30.22%
YoY %	5.21%	3.24%	4.42%	9.92%	5.27%	13.19%	-	-
Horiz. %	148.56%	141.20%	136.77%	130.98%	119.16%	113.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.55%	9.30%	8.01%	4.71%	9.47%	11.83%	5.32%	-
YoY %	-8.06%	16.10%	70.06%	-50.26%	-19.95%	122.37%	-	-
Horiz. %	160.71%	174.81%	150.56%	88.53%	178.01%	222.37%	100.00%	-
Total Cost	1,184,561	1,191,964	1,532,673	1,560,453	1,506,540	1,757,668	1,507,797	-14.87%
YoY %	-0.62%	-22.23%	-1.78%	3.58%	-14.29%	16.57%	-	-
Horiz. %	78.56%	79.05%	101.65%	103.49%	99.92%	116.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,008,695	1,047,121	1,018,182	998,584	999,559	975,424	889,696	8.73%
YoY %	-3.67%	2.84%	1.96%	-0.10%	2.47%	9.64%	-	-
Horiz. %	113.38%	117.69%	114.44%	112.24%	112.35%	109.64%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	33,623	33,623	26,427	26,427	26,427	26,427	26,550	17.06%
YoY %	0.00%	27.23%	0.00%	0.00%	0.00%	-0.46%	-	-
Horiz. %	126.64%	126.64%	99.54%	99.54%	99.54%	99.54%	100.00%	-
Div Payout %	24.28%	25.55%	20.73%	21.65%	23.79%	25.05%	28.48%	-
YoY %	-4.97%	23.25%	-4.25%	-9.00%	-5.03%	-12.04%	-	-
Horiz. %	85.25%	89.71%	72.79%	76.02%	83.53%	87.96%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	1,008,695	1,047,121	1,018,182	998,584	999,559	975,424	889,696	8.73%
YoY %	-3.67%	2.84%	1.96%	-0.10%	2.47%	9.64%	-	-
Horiz. %	113.38%	117.69%	114.44%	112.24%	112.35%	109.64%	100.00%	-
NOSH	482,114	482,114	480,274	480,088	480,557	480,504	480,916	0.16%
YoY %	0.00%	0.38%	0.04%	-0.10%	0.01%	-0.09%	-	-
Horiz. %	100.25%	100.25%	99.87%	99.83%	99.93%	99.91%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	15.14%	14.14%	11.28%	10.32%	10.24%	8.39%	9.52%	-
YoY %	7.07%	25.35%	9.30%	0.78%	22.05%	-11.87%	-	-
Horiz. %	159.03%	148.53%	118.49%	108.40%	107.56%	88.13%	100.00%	-
ROE	13.73%	12.57%	12.52%	12.23%	11.11%	10.82%	10.48%	-
YoY %	9.23%	0.40%	2.37%	10.08%	2.68%	3.24%	-	-
Horiz. %	131.01%	119.94%	119.47%	116.70%	106.01%	103.24%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	290.61	289.03	359.70	362.44	349.25	399.29	346.51	-11.07%
YoY %	0.55%	-19.65%	-0.76%	3.78%	-12.53%	15.23%	-	-
Horiz. %	83.87%	83.41%	103.81%	104.60%	100.79%	115.23%	100.00%	-
EPS	28.83	27.40	26.54	25.43	23.11	21.96	19.38	30.34%
YoY %	5.22%	3.24%	4.36%	10.04%	5.24%	13.31%	-	-
Horiz. %	148.76%	141.38%	136.95%	131.22%	119.25%	113.31%	100.00%	-
DPS	7.00	7.00	5.50	5.50	5.50	5.50	5.52	17.17%
YoY %	0.00%	27.27%	0.00%	0.00%	0.00%	-0.36%	-	-
Horiz. %	126.81%	126.81%	99.64%	99.64%	99.64%	99.64%	100.00%	-
NAPS	2.10	2.18	2.12	2.08	2.08	2.03	1.85	8.82%
YoY %	-3.67%	2.83%	1.92%	0.00%	2.46%	9.73%	-	-
Horiz. %	113.51%	117.84%	114.59%	112.43%	112.43%	109.73%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 480,088
RPS	191.02	189.98	236.41	238.12	229.68	262.56	228.04	-11.14%
YoY %	0.55%	-19.64%	-0.72%	3.67%	-12.52%	15.14%	-	-
Horiz. %	83.77%	83.31%	103.67%	104.42%	100.72%	115.14%	100.00%	-
EPS	18.95	18.01	17.45	16.71	15.20	14.44	12.76	30.19%
YoY %	5.22%	3.21%	4.43%	9.93%	5.26%	13.17%	-	-
Horiz. %	148.51%	141.14%	136.76%	130.96%	119.12%	113.17%	100.00%	-
DPS	4.60	4.60	3.62	3.62	3.62	3.62	3.63	17.11%
YoY %	0.00%	27.07%	0.00%	0.00%	0.00%	-0.28%	-	-
Horiz. %	126.72%	126.72%	99.72%	99.72%	99.72%	99.72%	100.00%	-
NAPS	1.3804	1.433	1.3934	1.3665	1.3679	1.3348	1.2175	8.74%
YoY %	-3.67%	2.84%	1.97%	-0.10%	2.48%	9.63%	-	-
Horiz. %	113.38%	117.70%	114.45%	112.24%	112.35%	109.63%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	2.95	2.84	2.75	2.72	2.71	2.23	2.30	-
P/RPS	1.02	0.98	0.76	0.75	0.78	0.56	0.66	33.70%
YoY %	4.08%	28.95%	1.33%	-3.85%	39.29%	-15.15%	-	-
Horiz. %	154.55%	148.48%	115.15%	113.64%	118.18%	84.85%	100.00%	-
P/EPS	10.23	10.37	10.36	10.70	11.73	10.16	11.87	-9.44%
YoY %	-1.35%	0.10%	-3.18%	-8.78%	15.45%	-14.41%	-	-
Horiz. %	86.18%	87.36%	87.28%	90.14%	98.82%	85.59%	100.00%	-
EY	9.77	9.65	9.65	9.35	8.53	9.85	8.43	10.34%
YoY %	1.24%	0.00%	3.21%	9.61%	-13.40%	16.84%	-	-
Horiz. %	115.90%	114.47%	114.47%	110.91%	101.19%	116.84%	100.00%	-
DY	2.37	2.46	2.00	2.02	2.03	2.47	2.40	-0.83%
YoY %	-3.66%	23.00%	-0.99%	-0.49%	-17.81%	2.92%	-	-
Horiz. %	98.75%	102.50%	83.33%	84.17%	84.58%	102.92%	100.00%	-
P/NAPS	1.40	1.30	1.30	1.31	1.30	1.10	1.24	8.43%
YoY %	7.69%	0.00%	-0.76%	0.77%	18.18%	-11.29%	-	-
Horiz. %	112.90%	104.84%	104.84%	105.65%	104.84%	88.71%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	30/05/18	28/02/18	29/11/17	29/08/17	31/05/17	28/02/17	29/11/16	-
Price	2.92	3.10	2.84	2.85	2.75	2.50	2.11	-
P/RPS	1.00	1.07	0.79	0.79	0.79	0.63	0.61	39.07%
YoY %	-6.54%	35.44%	0.00%	0.00%	25.40%	3.28%	-	-
Horiz. %	163.93%	175.41%	129.51%	129.51%	129.51%	103.28%	100.00%	-
P/EPS	10.13	11.31	10.70	11.21	11.90	11.39	10.89	-4.71%
YoY %	-10.43%	5.70%	-4.55%	-5.80%	4.48%	4.59%	-	-
Horiz. %	93.02%	103.86%	98.26%	102.94%	109.27%	104.59%	100.00%	-
EY	9.87	8.84	9.35	8.92	8.40	8.78	9.19	4.87%
YoY %	11.65%	-5.45%	4.82%	6.19%	-4.33%	-4.46%	-	-
Horiz. %	107.40%	96.19%	101.74%	97.06%	91.40%	95.54%	100.00%	-
DY	2.40	2.26	1.94	1.93	2.00	2.20	2.62	-5.68%
YoY %	6.19%	16.49%	0.52%	-3.50%	-9.09%	-16.03%	-	-
Horiz. %	91.60%	86.26%	74.05%	73.66%	76.34%	83.97%	100.00%	-
P/NAPS	1.39	1.42	1.34	1.37	1.32	1.23	1.14	14.14%
YoY %	-2.11%	5.97%	-2.19%	3.79%	7.32%	7.89%	-	-
Horiz. %	121.93%	124.56%	117.54%	120.18%	115.79%	107.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos