[MUHIBAH] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.51%
YoY- -244.88%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,936,401 2,269,061 2,373,797 2,592,531 2,625,525 2,219,920 2,163,467 -7.10%
PBT 132,570 -37,416 -28,073 -29,747 -34,977 120,070 116,868 8.74%
Tax -16,355 -23,687 -32,611 -30,169 -26,106 -19,739 -23,333 -21.04%
NP 116,215 -61,103 -60,684 -59,916 -61,083 100,331 93,535 15.52%
-
NP to SH 86,379 -85,310 -86,292 -89,966 -93,241 67,679 65,338 20.39%
-
Tax Rate 12.34% - - - - 16.44% 19.97% -
Total Cost 1,820,186 2,330,164 2,434,481 2,652,447 2,686,608 2,119,589 2,069,932 -8.19%
-
Net Worth 419,675 525,403 500,965 475,711 451,226 552,200 552,321 -16.68%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,885 10,162 10,162 10,162 10,162 20,290 20,290 -4.65%
Div Payout % 21.86% 0.00% 0.00% 0.00% 0.00% 29.98% 31.05% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 419,675 525,403 500,965 475,711 451,226 552,200 552,321 -16.68%
NOSH 419,675 413,703 407,288 406,591 406,510 406,029 406,119 2.20%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.00% -2.69% -2.56% -2.31% -2.33% 4.52% 4.32% -
ROE 20.58% -16.24% -17.23% -18.91% -20.66% 12.26% 11.83% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 461.40 548.47 582.83 637.63 645.87 546.74 532.72 -9.11%
EPS 20.58 -20.62 -21.19 -22.13 -22.94 16.67 16.09 17.77%
DPS 4.50 2.50 2.50 2.50 2.50 5.00 5.00 -6.76%
NAPS 1.00 1.27 1.23 1.17 1.11 1.36 1.36 -18.48%
Adjusted Per Share Value based on latest NOSH - 406,591
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 265.82 311.49 325.87 355.90 360.43 304.74 297.00 -7.10%
EPS 11.86 -11.71 -11.85 -12.35 -12.80 9.29 8.97 20.40%
DPS 2.59 1.40 1.40 1.40 1.40 2.79 2.79 -4.82%
NAPS 0.5761 0.7213 0.6877 0.653 0.6194 0.758 0.7582 -16.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.28 2.34 1.74 1.22 0.82 0.94 1.02 -
P/RPS 0.49 0.43 0.30 0.19 0.13 0.17 0.19 87.73%
P/EPS 11.08 -11.35 -8.21 -5.51 -3.58 5.64 6.34 44.94%
EY 9.03 -8.81 -12.18 -18.14 -27.97 17.73 15.77 -30.97%
DY 1.97 1.07 1.44 2.05 3.05 5.32 4.90 -45.43%
P/NAPS 2.28 1.84 1.41 1.04 0.74 0.69 0.75 109.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 -
Price 2.40 2.32 2.18 1.43 0.815 0.87 0.92 -
P/RPS 0.52 0.42 0.37 0.22 0.13 0.16 0.17 110.28%
P/EPS 11.66 -11.25 -10.29 -6.46 -3.55 5.22 5.72 60.56%
EY 8.58 -8.89 -9.72 -15.47 -28.14 19.16 17.49 -37.71%
DY 1.88 1.08 1.15 1.75 3.07 5.75 5.43 -50.59%
P/NAPS 2.40 1.83 1.77 1.22 0.73 0.64 0.68 131.27%

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