[MUHIBAH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.42%
YoY- 196.42%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,733,620 1,904,343 2,003,682 1,944,140 1,936,401 2,269,061 2,373,797 -18.85%
PBT 143,689 148,501 147,689 133,586 132,570 -37,416 -28,073 -
Tax -24,833 -29,768 -27,322 -17,358 -16,355 -23,687 -32,611 -16.56%
NP 118,856 118,733 120,367 116,228 116,215 -61,103 -60,684 -
-
NP to SH 81,550 87,101 86,937 86,741 86,379 -85,310 -86,292 -
-
Tax Rate 17.28% 20.05% 18.50% 12.99% 12.34% - - -
Total Cost 1,614,764 1,785,610 1,883,315 1,827,912 1,820,186 2,330,164 2,434,481 -23.88%
-
Net Worth 652,953 602,163 600,330 580,896 419,675 525,403 500,965 19.26%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 17,182 18,885 18,885 18,885 18,885 10,162 10,162 41.79%
Div Payout % 21.07% 21.68% 21.72% 21.77% 21.86% 0.00% 0.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 652,953 602,163 600,330 580,896 419,675 525,403 500,965 19.26%
NOSH 429,574 424,058 422,767 420,939 419,675 413,703 407,288 3.60%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.86% 6.23% 6.01% 5.98% 6.00% -2.69% -2.56% -
ROE 12.49% 14.46% 14.48% 14.93% 20.58% -16.24% -17.23% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 403.57 449.08 473.94 461.86 461.40 548.47 582.83 -21.67%
EPS 18.98 20.54 20.56 20.61 20.58 -20.62 -21.19 -
DPS 4.00 4.50 4.47 4.49 4.50 2.50 2.50 36.68%
NAPS 1.52 1.42 1.42 1.38 1.00 1.27 1.23 15.11%
Adjusted Per Share Value based on latest NOSH - 420,939
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 237.24 260.60 274.20 266.05 264.99 310.51 324.85 -18.85%
EPS 11.16 11.92 11.90 11.87 11.82 -11.67 -11.81 -
DPS 2.35 2.58 2.58 2.58 2.58 1.39 1.39 41.78%
NAPS 0.8935 0.824 0.8215 0.7949 0.5743 0.719 0.6856 19.25%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.87 3.11 2.99 2.89 2.28 2.34 1.74 -
P/RPS 0.46 0.69 0.63 0.63 0.49 0.43 0.30 32.86%
P/EPS 9.85 15.14 14.54 14.02 11.08 -11.35 -8.21 -
EY 10.15 6.60 6.88 7.13 9.03 -8.81 -12.18 -
DY 2.14 1.45 1.49 1.55 1.97 1.07 1.44 30.13%
P/NAPS 1.23 2.19 2.11 2.09 2.28 1.84 1.41 -8.68%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 29/05/14 28/02/14 29/11/13 30/08/13 -
Price 2.29 2.32 3.17 2.79 2.40 2.32 2.18 -
P/RPS 0.57 0.52 0.67 0.60 0.52 0.42 0.37 33.28%
P/EPS 12.06 11.30 15.42 13.54 11.66 -11.25 -10.29 -
EY 8.29 8.85 6.49 7.39 8.58 -8.89 -9.72 -
DY 1.75 1.94 1.41 1.61 1.88 1.08 1.15 32.19%
P/NAPS 1.51 1.63 2.23 2.02 2.40 1.83 1.77 -10.02%

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