[MUHIBAH] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 30.68%
YoY- 93.58%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,733,620 1,936,401 2,625,525 2,026,366 1,768,884 2,252,049 2,033,535 -2.62%
PBT 143,689 132,570 -34,977 111,716 53,277 68,182 44,930 21.36%
Tax -24,833 -16,355 -26,106 -29,184 -6,993 -39,297 -10,059 16.24%
NP 118,856 116,215 -61,083 82,532 46,284 28,885 34,871 22.66%
-
NP to SH 81,550 86,379 -93,241 63,772 32,944 12,680 21,800 24.58%
-
Tax Rate 17.28% 12.34% - 26.12% 13.13% 57.64% 22.39% -
Total Cost 1,614,764 1,820,186 2,686,608 1,943,834 1,722,600 2,223,164 1,998,664 -3.49%
-
Net Worth 636,115 551,731 455,183 510,829 451,194 362,557 512,717 3.65%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 16,963 18,528 10,160 20,111 13,852 9,540 9,494 10.15%
Div Payout % 20.80% 21.45% 0.00% 31.54% 42.05% 75.24% 43.55% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 636,115 551,731 455,183 510,829 451,194 362,557 512,717 3.65%
NOSH 424,076 411,739 406,413 402,228 395,784 381,639 379,790 1.85%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.86% 6.00% -2.33% 4.07% 2.62% 1.28% 1.71% -
ROE 12.82% 15.66% -20.48% 12.48% 7.30% 3.50% 4.25% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 408.80 470.30 646.02 503.79 446.93 590.10 535.44 -4.39%
EPS 19.23 20.98 -22.94 15.85 8.32 3.21 5.64 22.67%
DPS 4.00 4.50 2.50 5.00 3.50 2.50 2.50 8.14%
NAPS 1.50 1.34 1.12 1.27 1.14 0.95 1.35 1.77%
Adjusted Per Share Value based on latest NOSH - 405,806
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 237.99 265.82 360.43 278.17 242.83 309.16 279.16 -2.62%
EPS 11.19 11.86 -12.80 8.75 4.52 1.74 2.99 24.58%
DPS 2.33 2.54 1.39 2.76 1.90 1.31 1.30 10.20%
NAPS 0.8732 0.7574 0.6249 0.7013 0.6194 0.4977 0.7038 3.65%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.87 2.28 0.82 1.13 1.50 1.00 0.99 -
P/RPS 0.46 0.48 0.13 0.22 0.34 0.17 0.18 16.91%
P/EPS 9.72 10.87 -3.57 7.13 18.02 30.10 17.25 -9.11%
EY 10.28 9.20 -27.98 14.03 5.55 3.32 5.80 10.00%
DY 2.14 1.97 3.05 4.42 2.33 2.50 2.53 -2.75%
P/NAPS 1.25 1.70 0.73 0.89 1.32 1.05 0.73 9.37%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 16/03/10 27/02/09 -
Price 2.29 2.40 0.815 1.41 1.47 0.92 0.82 -
P/RPS 0.56 0.51 0.13 0.28 0.33 0.16 0.15 24.53%
P/EPS 11.91 11.44 -3.55 8.89 17.66 27.69 14.29 -2.98%
EY 8.40 8.74 -28.15 11.24 5.66 3.61 7.00 3.08%
DY 1.75 1.88 3.07 3.55 2.38 2.72 3.05 -8.83%
P/NAPS 1.53 1.79 0.73 1.11 1.29 0.97 0.61 16.55%

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