[MUHIBAH] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -2.62%
YoY- 35.45%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,625,525 2,219,920 2,163,467 2,051,233 2,026,366 2,037,053 1,802,465 28.35%
PBT -34,977 120,070 116,868 111,330 111,716 85,327 73,378 -
Tax -26,106 -19,739 -23,333 -27,148 -29,184 -12,725 -11,027 77.16%
NP -61,083 100,331 93,535 84,182 82,532 72,602 62,351 -
-
NP to SH -93,241 67,679 65,338 62,098 63,772 57,026 48,878 -
-
Tax Rate - 16.44% 19.97% 24.39% 26.12% 14.91% 15.03% -
Total Cost 2,686,608 2,119,589 2,069,932 1,967,051 1,943,834 1,964,451 1,740,114 33.40%
-
Net Worth 451,226 552,200 552,321 531,917 405,806 499,832 483,195 -4.44%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,162 20,290 20,290 20,290 20,290 13,880 13,880 -18.69%
Div Payout % 0.00% 29.98% 31.05% 32.67% 31.82% 24.34% 28.40% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 451,226 552,200 552,321 531,917 405,806 499,832 483,195 -4.44%
NOSH 406,510 406,029 406,119 406,044 405,806 406,368 399,335 1.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.33% 4.52% 4.32% 4.10% 4.07% 3.56% 3.46% -
ROE -20.66% 12.26% 11.83% 11.67% 15.71% 11.41% 10.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 645.87 546.74 532.72 505.17 499.34 501.28 451.37 26.84%
EPS -22.94 16.67 16.09 15.29 15.71 14.03 12.24 -
DPS 2.50 5.00 5.00 5.00 5.00 3.42 3.50 -20.01%
NAPS 1.11 1.36 1.36 1.31 1.00 1.23 1.21 -5.56%
Adjusted Per Share Value based on latest NOSH - 406,044
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 359.79 304.20 296.47 281.09 277.68 279.15 247.00 28.35%
EPS -12.78 9.27 8.95 8.51 8.74 7.81 6.70 -
DPS 1.39 2.78 2.78 2.78 2.78 1.90 1.90 -18.73%
NAPS 0.6183 0.7567 0.7569 0.7289 0.5561 0.6849 0.6621 -4.44%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.82 0.94 1.02 1.25 1.13 1.01 1.42 -
P/RPS 0.13 0.17 0.19 0.25 0.23 0.20 0.31 -43.82%
P/EPS -3.58 5.64 6.34 8.17 7.19 7.20 11.60 -
EY -27.97 17.73 15.77 12.23 13.91 13.89 8.62 -
DY 3.05 5.32 4.90 4.00 4.42 3.38 2.46 15.33%
P/NAPS 0.74 0.69 0.75 0.95 1.13 0.82 1.17 -26.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 24/11/11 26/08/11 -
Price 0.815 0.87 0.92 1.21 1.41 1.07 1.11 -
P/RPS 0.13 0.16 0.17 0.24 0.28 0.21 0.25 -35.20%
P/EPS -3.55 5.22 5.72 7.91 8.97 7.62 9.07 -
EY -28.14 19.16 17.49 12.64 11.15 13.12 11.03 -
DY 3.07 5.75 5.43 4.13 3.55 3.19 3.15 -1.69%
P/NAPS 0.73 0.64 0.68 0.92 1.41 0.87 0.92 -14.23%

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