[MUHIBAH] QoQ TTM Result on 31-Dec-2019 [#4]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

28-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- -71.18%

YoY- -73.89%

Quarter Report

MEB Group Bursa Announcement - Q42019.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	1,382,580	1,372,231	1,670,047	1,608,939	1,510,582	1,850,454	1,593,199	-8.99%
YoY %	0.75%	-17.83%	3.80%	6.51%	-18.37%	16.15%	-	-
Horiz. %	86.78%	86.13%	104.82%	100.99%	94.81%	116.15%	100.00%	-
PBT	-38,291	32,313	121,081	158,479	243,662	265,935	258,067	-
YoY %	-218.50%	-73.31%	-23.60%	-34.96%	-8.38%	3.05%	-	-
Horiz. %	-14.84%	12.52%	46.92%	61.41%	94.42%	103.05%	100.00%	-
Tax	-36,412	-33,295	-37,520	-39,703	-25,709	-32,709	-29,999	13.74%
YoY %	-9.36%	11.26%	5.50%	-54.43%	21.40%	-9.03%	-	-
Horiz. %	121.38%	110.99%	125.07%	132.35%	85.70%	109.03%	100.00%	-
NP	-74,703	-982	83,561	118,776	217,953	233,226	228,068	-
YoY %	-7,507.23%	-101.18%	-29.65%	-45.50%	-6.55%	2.26%	-	-
Horiz. %	-32.75%	-0.43%	36.64%	52.08%	95.56%	102.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-118,277	-60,675	9,891	37,802	131,182	139,497	141,634	-
YoY %	-94.94%	-713.44%	-73.83%	-71.18%	-5.96%	-1.51%	-	-
Horiz. %	-83.51%	-42.84%	6.98%	26.69%	92.62%	98.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	103.04%	30.99%	25.05%	10.55%	12.30%	11.62%	-
YoY %	-	232.49%	23.71%	137.44%	-14.23%	5.85%	-	-
Horiz. %	-	886.75%	266.70%	215.58%	90.79%	105.85%	100.00%	-
Total Cost	1,457,283	1,373,213	1,586,486	1,490,163	1,292,629	1,617,228	1,365,131	4.43%
YoY %	6.12%	-13.44%	6.46%	15.28%	-20.07%	18.47%	-	-
Horiz. %	106.75%	100.59%	116.21%	109.16%	94.69%	118.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,053,783	1,106,956	1,150,461	1,116,383	1,188,664	1,185,700	1,141,778	-5.19%
YoY %	-4.80%	-3.78%	3.05%	-6.08%	0.25%	3.85%	-	-
Horiz. %	92.29%	96.95%	100.76%	97.78%	104.11%	103.85%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	12,082	12,082	12,082	12,082	36,118	36,118	36,118	-51.71%
YoY %	0.00%	0.00%	0.00%	-66.55%	0.00%	0.00%	-	-
Horiz. %	33.45%	33.45%	33.45%	33.45%	100.00%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	122.15%	31.96%	27.53%	25.89%	25.50%	-
YoY %	0.00%	0.00%	282.20%	16.09%	6.33%	1.53%	-	-
Horiz. %	0.00%	0.00%	479.02%	125.33%	107.96%	101.53%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	1,053,783	1,106,956	1,150,461	1,116,383	1,188,664	1,185,700	1,141,778	-5.19%
YoY %	-4.80%	-3.78%	3.05%	-6.08%	0.25%	3.85%	-	-
Horiz. %	92.29%	96.95%	100.76%	97.78%	104.11%	103.85%	100.00%	-
NOSH	485,228	485,228	485,228	485,168	485,151	483,815	483,640	0.21%
YoY %	0.00%	0.00%	0.01%	0.00%	0.28%	0.04%	-	-
Horiz. %	100.33%	100.33%	100.33%	100.32%	100.31%	100.04%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	-5.40%	-0.07%	5.00%	7.38%	14.43%	12.60%	14.32%	-
YoY %	-7,614.29%	-101.40%	-32.25%	-48.86%	14.52%	-12.01%	-	-
Horiz. %	-37.71%	-0.49%	34.92%	51.54%	100.77%	87.99%	100.00%	-
ROE	-11.22%	-5.48%	0.86%	3.39%	11.04%	11.76%	12.40%	-
YoY %	-104.74%	-737.21%	-74.63%	-69.29%	-6.12%	-5.16%	-	-
Horiz. %	-90.48%	-44.19%	6.94%	27.34%	89.03%	94.84%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	286.02	283.88	345.49	332.92	312.62	383.92	330.70	-9.19%
YoY %	0.75%	-17.83%	3.78%	6.49%	-18.57%	16.09%	-	-
Horiz. %	86.49%	85.84%	104.47%	100.67%	94.53%	116.09%	100.00%	-
EPS	-24.47	-12.55	2.05	7.82	27.15	28.94	29.40	-
YoY %	-94.98%	-712.20%	-73.79%	-71.20%	-6.19%	-1.56%	-	-
Horiz. %	-83.23%	-42.69%	6.97%	26.60%	92.35%	98.44%	100.00%	-
DPS	2.50	2.50	2.50	2.50	7.50	7.50	7.50	-51.82%
YoY %	0.00%	0.00%	0.00%	-66.67%	0.00%	0.00%	-	-
Horiz. %	33.33%	33.33%	33.33%	33.33%	100.00%	100.00%	100.00%	-
NAPS	2.18	2.29	2.38	2.31	2.46	2.46	2.37	-5.40%
YoY %	-4.80%	-3.78%	3.03%	-6.10%	0.00%	3.80%	-	-
Horiz. %	91.98%	96.62%	100.42%	97.47%	103.80%	103.80%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 485,168
RPS	189.46	188.04	228.85	220.48	207.00	253.58	218.32	-8.99%
YoY %	0.76%	-17.83%	3.80%	6.51%	-18.37%	16.15%	-	-
Horiz. %	86.78%	86.13%	104.82%	100.99%	94.81%	116.15%	100.00%	-
EPS	-16.21	-8.31	1.36	5.18	17.98	19.12	19.41	-
YoY %	-95.07%	-711.03%	-73.75%	-71.19%	-5.96%	-1.49%	-	-
Horiz. %	-83.51%	-42.81%	7.01%	26.69%	92.63%	98.51%	100.00%	-
DPS	1.66	1.66	1.66	1.66	4.95	4.95	4.95	-51.63%
YoY %	0.00%	0.00%	0.00%	-66.46%	0.00%	0.00%	-	-
Horiz. %	33.54%	33.54%	33.54%	33.54%	100.00%	100.00%	100.00%	-
NAPS	1.444	1.5169	1.5765	1.5298	1.6289	1.6248	1.5646	-5.19%
YoY %	-4.81%	-3.78%	3.05%	-6.08%	0.25%	3.85%	-	-
Horiz. %	92.29%	96.95%	100.76%	97.78%	104.11%	103.85%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	0.77	0.935	0.75	2.46	2.41	2.76	2.93	-
P/RPS	0.27	0.33	0.22	0.74	0.77	0.72	0.89	-54.75%
YoY %	-18.18%	50.00%	-70.27%	-3.90%	6.94%	-19.10%	-	-
Horiz. %	30.34%	37.08%	24.72%	83.15%	86.52%	80.90%	100.00%	-
P/EPS	-3.15	-7.45	36.65	31.45	8.88	9.54	9.97	-
YoY %	57.72%	-120.33%	16.53%	254.17%	-6.92%	-4.31%	-	-
Horiz. %	-31.59%	-74.72%	367.60%	315.45%	89.07%	95.69%	100.00%	-
EY	-31.78	-13.42	2.73	3.18	11.27	10.49	10.03	-
YoY %	-136.81%	-591.58%	-14.15%	-71.78%	7.44%	4.59%	-	-
Horiz. %	-316.85%	-133.80%	27.22%	31.70%	112.36%	104.59%	100.00%	-
DY	3.25	2.67	3.33	1.02	3.11	2.72	2.56	17.19%
YoY %	21.72%	-19.82%	226.47%	-67.20%	14.34%	6.25%	-	-
Horiz. %	126.95%	104.30%	130.08%	39.84%	121.48%	106.25%	100.00%	-
P/NAPS	0.35	0.41	0.32	1.06	0.98	1.12	1.24	-56.87%
YoY %	-14.63%	28.12%	-69.81%	8.16%	-12.50%	-9.68%	-	-
Horiz. %	28.23%	33.06%	25.81%	85.48%	79.03%	90.32%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	28/08/20	22/06/20	28/02/20	28/11/19	29/08/19	31/05/19	-
Price	1.03	0.83	0.955	1.62	2.33	2.47	2.75	-
P/RPS	0.36	0.29	0.28	0.49	0.75	0.64	0.83	-42.61%
YoY %	24.14%	3.57%	-42.86%	-34.67%	17.19%	-22.89%	-	-
Horiz. %	43.37%	34.94%	33.73%	59.04%	90.36%	77.11%	100.00%	-
P/EPS	-4.21	-6.61	46.67	20.71	8.58	8.53	9.35	-
YoY %	36.31%	-114.16%	125.35%	141.38%	0.59%	-8.77%	-	-
Horiz. %	-45.03%	-70.70%	499.14%	221.50%	91.76%	91.23%	100.00%	-
EY	-23.76	-15.12	2.14	4.83	11.65	11.72	10.69	-
YoY %	-57.14%	-806.54%	-55.69%	-58.54%	-0.60%	9.64%	-	-
Horiz. %	-222.26%	-141.44%	20.02%	45.18%	108.98%	109.64%	100.00%	-
DY	2.43	3.01	2.62	1.54	3.22	3.04	2.73	-7.44%
YoY %	-19.27%	14.89%	70.13%	-52.17%	5.92%	11.36%	-	-
Horiz. %	89.01%	110.26%	95.97%	56.41%	117.95%	111.36%	100.00%	-
P/NAPS	0.47	0.36	0.40	0.70	0.95	1.00	1.16	-45.15%
YoY %	30.56%	-10.00%	-42.86%	-26.32%	-5.00%	-13.79%	-	-
Horiz. %	40.52%	31.03%	34.48%	60.34%	81.90%	86.21%	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