[MUHIBAH] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3289.74%
YoY- 212.16%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,802,465 1,752,643 1,768,884 1,842,297 2,164,112 2,281,432 2,252,049 -13.83%
PBT 73,378 69,525 53,277 64,750 48,441 53,507 68,183 5.03%
Tax -11,027 -10,515 -6,993 -30,135 -32,724 -36,288 -39,297 -57.23%
NP 62,351 59,010 46,284 34,615 15,717 17,219 28,886 67.25%
-
NP to SH 48,878 45,846 32,944 17,097 -536 2,817 12,681 146.44%
-
Tax Rate 15.03% 15.12% 13.13% 46.54% 67.55% 67.82% 57.63% -
Total Cost 1,740,114 1,693,633 1,722,600 1,807,682 2,148,395 2,264,213 2,223,163 -15.10%
-
Net Worth 483,195 472,882 396,593 336,685 339,747 325,728 546,762 -7.93%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,880 13,880 13,880 9,833 9,833 9,833 9,833 25.91%
Div Payout % 28.40% 30.28% 42.13% 57.52% 0.00% 349.09% 77.55% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 483,195 472,882 396,593 336,685 339,747 325,728 546,762 -7.93%
NOSH 399,335 397,379 396,593 396,100 395,054 392,444 393,354 1.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.46% 3.37% 2.62% 1.88% 0.73% 0.75% 1.28% -
ROE 10.12% 9.70% 8.31% 5.08% -0.16% 0.86% 2.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 451.37 441.05 446.02 465.11 547.80 581.34 572.52 -14.69%
EPS 12.24 11.54 8.31 4.32 -0.14 0.72 3.22 144.16%
DPS 3.50 3.50 3.50 2.50 2.49 2.51 2.50 25.22%
NAPS 1.21 1.19 1.00 0.85 0.86 0.83 1.39 -8.85%
Adjusted Per Share Value based on latest NOSH - 396,100
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 247.41 240.57 242.80 252.88 297.05 313.16 309.13 -13.83%
EPS 6.71 6.29 4.52 2.35 -0.07 0.39 1.74 146.52%
DPS 1.91 1.91 1.91 1.35 1.35 1.35 1.35 26.10%
NAPS 0.6633 0.6491 0.5444 0.4621 0.4664 0.4471 0.7505 -7.92%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.42 1.62 1.50 0.89 0.93 1.01 1.00 -
P/RPS 0.31 0.37 0.34 0.19 0.17 0.17 0.17 49.42%
P/EPS 11.60 14.04 18.06 20.62 -685.45 140.71 31.02 -48.18%
EY 8.62 7.12 5.54 4.85 -0.15 0.71 3.22 93.14%
DY 2.46 2.16 2.33 2.81 2.68 2.48 2.50 -1.07%
P/NAPS 1.17 1.36 1.50 1.05 1.08 1.22 0.72 38.34%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 31/05/10 16/03/10 -
Price 1.11 1.73 1.47 1.24 0.86 0.88 0.92 -
P/RPS 0.25 0.39 0.33 0.27 0.16 0.15 0.16 34.76%
P/EPS 9.07 15.00 17.70 28.73 -633.86 122.60 28.54 -53.52%
EY 11.03 6.67 5.65 3.48 -0.16 0.82 3.50 115.40%
DY 3.15 2.02 2.38 2.02 2.89 2.85 2.72 10.30%
P/NAPS 0.92 1.45 1.47 1.46 1.00 1.06 0.66 24.86%

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