[MUHIBAH] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.35%
YoY- 20.69%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,776,148 1,547,096 1,720,184 1,585,622 2,089,078 1,814,876 1,747,714 0.26%
PBT 179,178 153,818 151,092 120,854 107,046 96,742 56,540 21.17%
Tax -32,578 -37,594 -46,262 -24,328 -11,318 -23,020 -14,952 13.84%
NP 146,600 116,224 104,830 96,526 95,728 73,722 41,588 23.34%
-
NP to SH 101,120 85,096 82,180 81,064 67,166 64,034 32,166 21.01%
-
Tax Rate 18.18% 24.44% 30.62% 20.13% 10.57% 23.80% 26.44% -
Total Cost 1,629,548 1,430,872 1,615,354 1,489,096 1,993,350 1,741,154 1,706,126 -0.76%
-
Net Worth 842,666 692,745 599,053 500,545 552,940 481,847 340,674 16.27%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 842,666 692,745 599,053 500,545 552,940 481,847 340,674 16.27%
NOSH 470,763 446,932 421,868 406,947 406,573 398,221 396,133 2.91%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.25% 7.51% 6.09% 6.09% 4.58% 4.06% 2.38% -
ROE 12.00% 12.28% 13.72% 16.20% 12.15% 13.29% 9.44% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 377.29 346.16 407.75 389.64 513.83 455.75 441.19 -2.57%
EPS 21.48 19.04 19.48 19.92 16.52 16.08 8.12 17.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.55 1.42 1.23 1.36 1.21 0.86 12.98%
Adjusted Per Share Value based on latest NOSH - 407,288
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 243.06 211.72 235.40 216.99 285.88 248.36 239.17 0.26%
EPS 13.84 11.65 11.25 11.09 9.19 8.76 4.40 21.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1532 0.948 0.8198 0.685 0.7567 0.6594 0.4662 16.27%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.20 2.27 2.99 1.74 1.02 1.42 0.93 -
P/RPS 0.58 0.66 0.73 0.45 0.20 0.31 0.21 18.43%
P/EPS 10.24 11.92 15.35 8.73 6.17 8.83 11.45 -1.84%
EY 9.76 8.39 6.52 11.45 16.20 11.32 8.73 1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.46 2.11 1.41 0.75 1.17 1.08 2.18%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 30/08/13 30/08/12 26/08/11 30/08/10 -
Price 2.25 1.86 3.17 2.18 0.92 1.11 0.86 -
P/RPS 0.60 0.54 0.78 0.56 0.18 0.24 0.19 21.10%
P/EPS 10.47 9.77 16.27 10.94 5.57 6.90 10.59 -0.18%
EY 9.55 10.24 6.15 9.14 17.96 14.49 9.44 0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.20 2.23 1.77 0.68 0.92 1.00 3.92%

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