[MUHIBAH] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 3.24%

YoY- 24.75%

Quarter Report

MEB Group Bursa Announcement Q42017.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	1,424,532	1,239,652	1,395,883	1,388,281	1,727,528	1,740,040	1,678,334	-10.34%
YoY %	14.91%	-11.19%	0.55%	-19.64%	-0.72%	3.68%	-	-
Horiz. %	84.88%	73.86%	83.17%	82.72%	102.93%	103.68%	100.00%	-
PBT	244,465	217,470	231,070	216,458	211,815	188,456	189,766	18.37%
YoY %	12.41%	-5.89%	6.75%	2.19%	12.39%	-0.69%	-	-
Horiz. %	128.82%	114.60%	121.77%	114.07%	111.62%	99.31%	100.00%	-
Tax	-25,902	-15,420	-19,748	-20,141	-16,960	-8,869	-17,972	27.56%
YoY %	-67.98%	21.92%	1.95%	-18.76%	-91.23%	50.65%	-	-
Horiz. %	144.12%	85.80%	109.88%	112.07%	94.37%	49.35%	100.00%	-
NP	218,563	202,050	211,322	196,317	194,855	179,587	171,794	17.39%
YoY %	8.17%	-4.39%	7.64%	0.75%	8.50%	4.54%	-	-
Horiz. %	127.22%	117.61%	123.01%	114.27%	113.42%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,429	133,638	138,471	131,608	127,483	122,086	111,065	18.56%
YoY %	7.33%	-3.49%	5.21%	3.24%	4.42%	9.92%	-	-
Horiz. %	129.14%	120.32%	124.68%	118.50%	114.78%	109.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.60%	7.09%	8.55%	9.30%	8.01%	4.71%	9.47%	-
YoY %	49.51%	-17.08%	-8.06%	16.10%	70.06%	-50.26%	-	-
Horiz. %	111.93%	74.87%	90.29%	98.20%	84.58%	49.74%	100.00%	-
Total Cost	1,205,969	1,037,602	1,184,561	1,191,964	1,532,673	1,560,453	1,506,540	-13.77%
YoY %	16.23%	-12.41%	-0.62%	-22.23%	-1.78%	3.58%	-	-
Horiz. %	80.05%	68.87%	78.63%	79.12%	101.73%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,121,827	1,051,924	1,008,695	1,047,121	1,018,182	998,584	999,559	7.98%
YoY %	6.65%	4.29%	-3.67%	2.84%	1.96%	-0.10%	-	-
Horiz. %	112.23%	105.24%	100.91%	104.76%	101.86%	99.90%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	33,623	33,623	33,623	33,623	26,427	26,427	26,427	17.39%
YoY %	0.00%	0.00%	0.00%	27.23%	0.00%	0.00%	-	-
Horiz. %	127.23%	127.23%	127.23%	127.23%	100.00%	100.00%	100.00%	-
Div Payout %	23.44%	25.16%	24.28%	25.55%	20.73%	21.65%	23.79%	-
YoY %	-6.84%	3.62%	-4.97%	23.25%	-4.25%	-9.00%	-	-
Horiz. %	98.53%	105.76%	102.06%	107.40%	87.14%	91.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,121,827	1,051,924	1,008,695	1,047,121	1,018,182	998,584	999,559	7.98%
YoY %	6.65%	4.29%	-3.67%	2.84%	1.96%	-0.10%	-	-
Horiz. %	112.23%	105.24%	100.91%	104.76%	101.86%	99.90%	100.00%	-
NOSH	483,159	482,114	482,114	482,114	480,274	480,088	480,557	0.36%
YoY %	0.22%	0.00%	0.00%	0.38%	0.04%	-0.10%	-	-
Horiz. %	100.54%	100.32%	100.32%	100.32%	99.94%	99.90%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	15.34%	16.30%	15.14%	14.14%	11.28%	10.32%	10.24%	-
YoY %	-5.89%	7.66%	7.07%	25.35%	9.30%	0.78%	-	-
Horiz. %	149.80%	159.18%	147.85%	138.09%	110.16%	100.78%	100.00%	-
ROE	12.79%	12.70%	13.73%	12.57%	12.52%	12.23%	11.11%	-
YoY %	0.71%	-7.50%	9.23%	0.40%	2.37%	10.08%	-	-
Horiz. %	115.12%	114.31%	123.58%	113.14%	112.69%	110.08%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	295.87	258.08	290.61	289.03	359.70	362.44	349.25	-10.45%
YoY %	14.64%	-11.19%	0.55%	-19.65%	-0.76%	3.78%	-	-
Horiz. %	84.72%	73.90%	83.21%	82.76%	102.99%	103.78%	100.00%	-
EPS	29.79	27.82	28.83	27.40	26.54	25.43	23.11	18.42%
YoY %	7.08%	-3.50%	5.22%	3.24%	4.36%	10.04%	-	-
Horiz. %	128.91%	120.38%	124.75%	118.56%	114.84%	110.04%	100.00%	-
DPS	7.00	7.00	7.00	7.00	5.50	5.50	5.50	17.42%
YoY %	0.00%	0.00%	0.00%	27.27%	0.00%	0.00%	-	-
Horiz. %	127.27%	127.27%	127.27%	127.27%	100.00%	100.00%	100.00%	-
NAPS	2.33	2.19	2.10	2.18	2.12	2.08	2.08	7.85%
YoY %	6.39%	4.29%	-3.67%	2.83%	1.92%	0.00%	-	-
Horiz. %	112.02%	105.29%	100.96%	104.81%	101.92%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 482,114
RPS	195.21	169.87	191.28	190.24	236.73	238.44	229.99	-10.34%
YoY %	14.92%	-11.19%	0.55%	-19.64%	-0.72%	3.67%	-	-
Horiz. %	84.88%	73.86%	83.17%	82.72%	102.93%	103.67%	100.00%	-
EPS	19.65	18.31	18.98	18.03	17.47	16.73	15.22	18.54%
YoY %	7.32%	-3.53%	5.27%	3.21%	4.42%	9.92%	-	-
Horiz. %	129.11%	120.30%	124.70%	118.46%	114.78%	109.92%	100.00%	-
DPS	4.61	4.61	4.61	4.61	3.62	3.62	3.62	17.47%
YoY %	0.00%	0.00%	0.00%	27.35%	0.00%	0.00%	-	-
Horiz. %	127.35%	127.35%	127.35%	127.35%	100.00%	100.00%	100.00%	-
NAPS	1.5373	1.4415	1.3823	1.4349	1.3953	1.3684	1.3697	7.99%
YoY %	6.65%	4.28%	-3.67%	2.84%	1.97%	-0.09%	-	-
Horiz. %	112.24%	105.24%	100.92%	104.76%	101.87%	99.91%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	3.01	3.00	2.95	2.84	2.75	2.72	2.71	-
P/RPS	1.02	1.16	1.02	0.98	0.76	0.75	0.78	19.56%
YoY %	-12.07%	13.73%	4.08%	28.95%	1.33%	-3.85%	-	-
Horiz. %	130.77%	148.72%	130.77%	125.64%	97.44%	96.15%	100.00%	-
P/EPS	10.10	10.78	10.23	10.37	10.36	10.70	11.73	-9.48%
YoY %	-6.31%	5.38%	-1.35%	0.10%	-3.18%	-8.78%	-	-
Horiz. %	86.10%	91.90%	87.21%	88.41%	88.32%	91.22%	100.00%	-
EY	9.90	9.27	9.77	9.65	9.65	9.35	8.53	10.42%
YoY %	6.80%	-5.12%	1.24%	0.00%	3.21%	9.61%	-	-
Horiz. %	116.06%	108.68%	114.54%	113.13%	113.13%	109.61%	100.00%	-
DY	2.33	2.33	2.37	2.46	2.00	2.02	2.03	9.61%
YoY %	0.00%	-1.69%	-3.66%	23.00%	-0.99%	-0.49%	-	-
Horiz. %	114.78%	114.78%	116.75%	121.18%	98.52%	99.51%	100.00%	-
P/NAPS	1.29	1.37	1.40	1.30	1.30	1.31	1.30	-0.51%
YoY %	-5.84%	-2.14%	7.69%	0.00%	-0.76%	0.77%	-	-
Horiz. %	99.23%	105.38%	107.69%	100.00%	100.00%	100.77%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/18	30/08/18	30/05/18	28/02/18	29/11/17	29/08/17	31/05/17	-
Price	2.78	3.13	2.92	3.10	2.84	2.85	2.75	-
P/RPS	0.94	1.21	1.00	1.07	0.79	0.79	0.79	12.27%
YoY %	-22.31%	21.00%	-6.54%	35.44%	0.00%	0.00%	-	-
Horiz. %	118.99%	153.16%	126.58%	135.44%	100.00%	100.00%	100.00%	-
P/EPS	9.33	11.25	10.13	11.31	10.70	11.21	11.90	-14.96%
YoY %	-17.07%	11.06%	-10.43%	5.70%	-4.55%	-5.80%	-	-
Horiz. %	78.40%	94.54%	85.13%	95.04%	89.92%	94.20%	100.00%	-
EY	10.72	8.89	9.87	8.84	9.35	8.92	8.40	17.63%
YoY %	20.58%	-9.93%	11.65%	-5.45%	4.82%	6.19%	-	-
Horiz. %	127.62%	105.83%	117.50%	105.24%	111.31%	106.19%	100.00%	-
DY	2.52	2.24	2.40	2.26	1.94	1.93	2.00	16.64%
YoY %	12.50%	-6.67%	6.19%	16.49%	0.52%	-3.50%	-	-
Horiz. %	126.00%	112.00%	120.00%	113.00%	97.00%	96.50%	100.00%	-
P/NAPS	1.19	1.43	1.39	1.42	1.34	1.37	1.32	-6.67%
YoY %	-16.78%	2.88%	-2.11%	5.97%	-2.19%	3.79%	-	-
Horiz. %	90.15%	108.33%	105.30%	107.58%	101.52%	103.79%	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