[MUHIBAH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -53.81%
YoY- -64.6%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,166,285 1,908,213 1,550,654 2,096,990 1,772,302 1,337,924 1,031,666 13.14%
PBT 119,977 108,838 66,105 70,681 108,696 92,174 69,266 9.57%
Tax -16,633 -29,226 -21,584 -33,800 -20,565 -11,621 -16,672 -0.03%
NP 103,344 79,612 44,521 36,881 88,130 80,553 52,594 11.90%
-
NP to SH 70,276 65,066 32,957 27,068 76,461 67,741 33,386 13.19%
-
Tax Rate 13.86% 26.85% 32.65% 47.82% 18.92% 12.61% 24.07% -
Total Cost 2,062,941 1,828,601 1,506,133 2,060,109 1,684,172 1,257,370 979,072 13.21%
-
Net Worth 552,671 493,212 336,703 539,839 426,883 361,507 308,229 10.21%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 552,671 493,212 336,703 539,839 426,883 361,507 308,229 10.21%
NOSH 406,376 400,986 396,100 380,168 377,773 150,002 146,776 18.47%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.77% 4.17% 2.87% 1.76% 4.97% 6.02% 5.10% -
ROE 12.72% 13.19% 9.79% 5.01% 17.91% 18.74% 10.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 533.07 475.88 391.46 551.60 469.14 891.93 702.88 -4.50%
EPS 17.29 16.23 8.32 7.12 20.24 45.16 22.75 -4.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.23 0.85 1.42 1.13 2.41 2.10 -6.97%
Adjusted Per Share Value based on latest NOSH - 381,271
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 296.45 261.13 212.20 286.97 242.53 183.09 141.18 13.14%
EPS 9.62 8.90 4.51 3.70 10.46 9.27 4.57 13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7563 0.6749 0.4608 0.7388 0.5842 0.4947 0.4218 10.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.94 1.01 0.89 1.28 1.46 4.60 1.07 -
P/RPS 0.18 0.21 0.23 0.23 0.31 0.52 0.15 3.08%
P/EPS 5.44 6.22 10.70 17.98 7.21 10.19 4.70 2.46%
EY 18.40 16.07 9.35 5.56 13.86 9.82 21.26 -2.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.82 1.05 0.90 1.29 1.91 0.51 5.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 26/11/10 30/11/09 27/11/08 30/11/07 29/11/06 -
Price 0.87 1.07 1.24 1.03 1.01 3.44 1.17 -
P/RPS 0.16 0.22 0.32 0.19 0.22 0.39 0.17 -1.00%
P/EPS 5.03 6.59 14.90 14.47 4.99 7.62 5.14 -0.35%
EY 19.88 15.17 6.71 6.91 20.04 13.13 19.44 0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.87 1.46 0.73 0.89 1.43 0.56 2.24%

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