[MUHIBAH] YoY Quarter Result on 30-Sep-2019 [#3]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

28-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -4.64%

YoY- -22.03%

Quarter Report

MEB Group Bursa Announcement Q32019.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Quarter Result
Revenue	253,048	193,992	227,803	217,454	557,326	372,446	384,958	-6.75%
YoY %	30.44%	-14.84%	4.76%	-60.98%	49.64%	-3.25%	-	-
Horiz. %	65.73%	50.39%	59.18%	56.49%	144.78%	96.75%	100.00%	-
PBT	4,472	2,493	-15,230	55,374	77,647	50,652	33,537	-28.51%
YoY %	79.38%	116.37%	-127.50%	-28.68%	53.30%	51.03%	-	-
Horiz. %	13.33%	7.43%	-45.41%	165.11%	231.53%	151.03%	100.00%	-
Tax	-1,771	-4,121	-9,398	-6,281	-13,281	-2,799	5,292	-
YoY %	57.02%	56.15%	-49.63%	52.71%	-374.49%	-152.89%	-	-
Horiz. %	-33.47%	-77.87%	-177.59%	-118.69%	-250.96%	-52.89%	100.00%	-
NP	2,701	-1,628	-24,628	49,093	64,366	47,853	38,829	-35.85%
YoY %	265.91%	93.39%	-150.17%	-23.73%	34.51%	23.24%	-	-
Horiz. %	6.96%	-4.19%	-63.43%	126.43%	165.77%	123.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,276	1,280	-28,174	29,428	37,743	27,952	22,555	-
YoY %	-199.69%	104.54%	-195.74%	-22.03%	35.03%	23.93%	-	-
Horiz. %	-5.66%	5.68%	-124.91%	130.47%	167.34%	123.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.60%	165.30%	-	11.34%	17.10%	5.53%	-15.78%	-
YoY %	-76.04%	0.00%	-	-33.68%	209.22%	135.04%	-	-
Horiz. %	-250.95%	-1,047.53%	-	-71.86%	-108.37%	-35.04%	100.00%	-
Total Cost	250,347	195,620	252,431	168,361	492,960	324,593	346,129	-5.25%
YoY %	27.98%	-22.51%	49.93%	-65.85%	51.87%	-6.22%	-	-
Horiz. %	72.33%	56.52%	72.93%	48.64%	142.42%	93.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,261,792	1,111,923	1,053,783	1,188,664	1,121,827	1,018,182	889,696	5.99%
YoY %	13.48%	5.52%	-11.35%	5.96%	10.18%	14.44%	-	-
Horiz. %	141.82%	124.98%	118.44%	133.60%	126.09%	114.44%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	1,261,792	1,111,923	1,053,783	1,188,664	1,121,827	1,018,182	889,696	5.99%
YoY %	13.48%	5.52%	-11.35%	5.96%	10.18%	14.44%	-	-
Horiz. %	141.82%	124.98%	118.44%	133.60%	126.09%	114.44%	100.00%	-
NOSH	726,950	485,228	485,228	485,151	483,159	480,274	480,916	7.12%
YoY %	49.82%	0.00%	0.02%	0.41%	0.60%	-0.13%	-	-
Horiz. %	151.16%	100.90%	100.90%	100.88%	100.47%	99.87%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	1.07%	-0.84%	-10.81%	22.58%	11.55%	12.85%	10.09%	-
YoY %	227.38%	92.23%	-147.87%	95.50%	-10.12%	27.35%	-	-
Horiz. %	10.60%	-8.33%	-107.14%	223.79%	114.47%	127.35%	100.00%	-
ROE	-0.10%	0.12%	-2.67%	2.48%	3.36%	2.75%	2.54%	-
YoY %	-183.33%	104.49%	-207.66%	-26.19%	22.18%	8.27%	-	-
Horiz. %	-3.94%	4.72%	-105.12%	97.64%	132.28%	108.27%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	34.90	40.13	47.13	45.00	115.75	77.55	80.05	-12.91%
YoY %	-13.03%	-14.85%	4.73%	-61.12%	49.26%	-3.12%	-	-
Horiz. %	43.60%	50.13%	58.88%	56.21%	144.60%	96.88%	100.00%	-
EPS	-0.18	0.26	-5.83	6.09	7.84	5.82	4.69	-
YoY %	-169.23%	104.46%	-195.73%	-22.32%	34.71%	24.09%	-	-
Horiz. %	-3.84%	5.54%	-124.31%	129.85%	167.16%	124.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.74	2.30	2.18	2.46	2.33	2.12	1.85	-1.01%
YoY %	-24.35%	5.50%	-11.38%	5.58%	9.91%	14.59%	-	-
Horiz. %	94.05%	124.32%	117.84%	132.97%	125.95%	114.59%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 485,151
RPS	34.63	26.55	31.17	29.76	76.27	50.97	52.68	-6.75%
YoY %	30.43%	-14.82%	4.74%	-60.98%	49.64%	-3.25%	-	-
Horiz. %	65.74%	50.40%	59.17%	56.49%	144.78%	96.75%	100.00%	-
EPS	-0.17	0.18	-3.86	4.03	5.17	3.83	3.09	-
YoY %	-194.44%	104.66%	-195.78%	-22.05%	34.99%	23.95%	-	-
Horiz. %	-5.50%	5.83%	-124.92%	130.42%	167.31%	123.95%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.7267	1.5216	1.4421	1.6267	1.5352	1.3934	1.2175	5.99%
YoY %	13.48%	5.51%	-11.35%	5.96%	10.18%	14.45%	-	-
Horiz. %	141.82%	124.98%	118.45%	133.61%	126.09%	114.45%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.415	0.895	0.77	2.41	3.01	2.75	2.30	-
P/RPS	1.19	2.23	1.63	5.36	2.60	3.55	2.87	-13.64%
YoY %	-46.64%	36.81%	-69.59%	106.15%	-26.76%	23.69%	-	-
Horiz. %	41.46%	77.70%	56.79%	186.76%	90.59%	123.69%	100.00%	-
P/EPS	-235.85	338.03	-13.21	39.57	38.40	47.25	49.04	-
YoY %	-169.77%	2,658.89%	-133.38%	3.05%	-18.73%	-3.65%	-	-
Horiz. %	-480.93%	689.29%	-26.94%	80.69%	78.30%	96.35%	100.00%	-
EY	-0.42	0.30	-7.57	2.53	2.60	2.12	2.04	-
YoY %	-240.00%	103.96%	-399.21%	-2.69%	22.64%	3.92%	-	-
Horiz. %	-20.59%	14.71%	-371.08%	124.02%	127.45%	103.92%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.24	0.39	0.35	0.98	1.29	1.30	1.24	-23.93%
YoY %	-38.46%	11.43%	-64.29%	-24.03%	-0.77%	4.84%	-	-
Horiz. %	19.35%	31.45%	28.23%	79.03%	104.03%	104.84%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/22	29/11/21	27/11/20	28/11/19	28/11/18	29/11/17	29/11/16	-
Price	0.415	0.83	1.03	2.33	2.78	2.84	2.11	-
P/RPS	1.19	2.07	2.19	5.18	2.40	3.66	2.64	-12.43%
YoY %	-42.51%	-5.48%	-57.72%	115.83%	-34.43%	38.64%	-	-
Horiz. %	45.08%	78.41%	82.95%	196.21%	90.91%	138.64%	100.00%	-
P/EPS	-235.85	313.48	-17.67	38.26	35.46	48.80	44.99	-
YoY %	-175.24%	1,874.08%	-146.18%	7.90%	-27.34%	8.47%	-	-
Horiz. %	-524.23%	696.78%	-39.28%	85.04%	78.82%	108.47%	100.00%	-
EY	-0.42	0.32	-5.66	2.61	2.82	2.05	2.22	-
YoY %	-231.25%	105.65%	-316.86%	-7.45%	37.56%	-7.66%	-	-
Horiz. %	-18.92%	14.41%	-254.95%	117.57%	127.03%	92.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.24	0.36	0.47	0.95	1.19	1.34	1.14	-22.86%
YoY %	-33.33%	-23.40%	-50.53%	-20.17%	-11.19%	17.54%	-	-
Horiz. %	21.05%	31.58%	41.23%	83.33%	104.39%	117.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos