[MUHIBAH] YoY Cumulative 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- 49.61%
YoY- 15.05%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,273,032 1,314,102 1,236,192 1,268,250 1,624,714 1,431,160 1,162,991 1.51%
PBT 123,126 127,305 103,475 87,544 89,983 81,629 49,579 16.35%
Tax -10,997 -29,925 -23,469 -10,056 -12,475 -21,920 -16,188 -6.23%
NP 112,129 97,380 80,006 77,488 77,508 59,709 33,391 22.34%
-
NP to SH 73,115 65,508 61,360 60,638 52,707 48,800 24,718 19.79%
-
Tax Rate 8.93% 23.51% 22.68% 11.49% 13.86% 26.85% 32.65% -
Total Cost 1,160,903 1,216,722 1,156,186 1,190,762 1,547,206 1,371,451 1,129,600 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 8.34% 8.39% 10.23% 11.67% 9.54% 9.89% 7.34% -
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 268.66 289.47 292.53 309.96 399.81 356.91 293.59 -1.46%
EPS 15.43 14.43 14.52 14.82 12.97 12.17 6.24 16.27%
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 174.74 180.38 169.68 174.09 223.01 196.45 159.64 1.51%
EPS 10.04 8.99 8.42 8.32 7.23 6.70 3.39 19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2033 1.0718 0.8237 0.7133 0.7586 0.677 0.4622 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 0.86 0.70 1.06 0.75 0.24 0.28 0.30 19.16%
P/EPS 14.91 14.00 21.42 15.79 7.25 8.30 14.26 0.74%
EY 6.71 7.14 4.67 6.33 13.80 12.05 7.01 -0.72%
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 0.79 0.75 0.79 0.75 0.22 0.30 0.42 11.09%
P/EPS 13.67 15.04 15.98 15.65 6.71 8.79 19.87 -6.03%
EY 7.31 6.65 6.26 6.39 14.91 11.37 5.03 6.42%
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