[MUHIBAH] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.26%
YoY- 15.05%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,697,376 1,752,136 1,648,256 1,691,000 2,166,285 1,908,213 1,550,654 1.51%
PBT 164,168 169,740 137,966 116,725 119,977 108,838 66,105 16.35%
Tax -14,662 -39,900 -31,292 -13,408 -16,633 -29,226 -21,584 -6.23%
NP 149,505 129,840 106,674 103,317 103,344 79,612 44,521 22.34%
-
NP to SH 97,486 87,344 81,813 80,850 70,276 65,066 32,957 19.79%
-
Tax Rate 8.93% 23.51% 22.68% 11.49% 13.86% 26.85% 32.65% -
Total Cost 1,547,870 1,622,296 1,541,581 1,587,682 2,062,941 1,828,601 1,506,133 0.45%
-
Net Worth 876,621 780,829 600,077 519,637 552,671 493,212 336,703 17.27%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 876,621 780,829 600,077 519,637 552,671 493,212 336,703 17.27%
NOSH 473,849 453,970 422,589 409,163 406,376 400,986 396,100 3.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.81% 7.41% 6.47% 6.11% 4.77% 4.17% 2.87% -
ROE 11.12% 11.19% 13.63% 15.56% 12.72% 13.19% 9.79% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 358.21 385.96 390.04 413.28 533.07 475.88 391.46 -1.46%
EPS 20.57 19.24 19.36 19.76 17.29 16.23 8.32 16.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.72 1.42 1.27 1.36 1.23 0.85 13.82%
Adjusted Per Share Value based on latest NOSH - 413,703
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 232.28 239.77 225.56 231.41 296.45 261.13 212.20 1.51%
EPS 13.34 11.95 11.20 11.06 9.62 8.90 4.51 19.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1996 1.0685 0.8212 0.7111 0.7563 0.6749 0.4608 17.27%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.30 2.02 3.11 2.34 0.94 1.01 0.89 -
P/RPS 0.64 0.52 0.80 0.57 0.18 0.21 0.23 18.57%
P/EPS 11.18 10.50 16.06 11.84 5.44 6.22 10.70 0.73%
EY 8.94 9.52 6.23 8.44 18.40 16.07 9.35 -0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.17 2.19 1.84 0.69 0.82 1.05 2.80%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 28/11/14 29/11/13 29/11/12 24/11/11 26/11/10 -
Price 2.11 2.17 2.32 2.32 0.87 1.07 1.24 -
P/RPS 0.59 0.56 0.59 0.56 0.16 0.22 0.32 10.72%
P/EPS 10.26 11.28 11.98 11.74 5.03 6.59 14.90 -6.02%
EY 9.75 8.87 8.34 8.52 19.88 15.17 6.71 6.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.26 1.63 1.83 0.64 0.87 1.46 -4.03%

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