[MUHIBAH] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 28.03%
YoY- 117.64%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 645,591 431,880 497,428 668,151 1,000,811 595,206 605,893 1.06%
PBT 59,420 41,012 40,214 45,026 -124,960 30,087 3,698 58.78%
Tax -10,594 -1,522 -1,364 -6,299 -13,631 -7,264 9,195 -
NP 48,826 39,490 38,850 38,727 -138,591 22,823 12,893 24.82%
-
NP to SH 32,386 20,072 20,190 25,741 -145,948 14,972 8,226 25.63%
-
Tax Rate 17.83% 3.71% 3.39% 13.99% - 24.14% -248.65% -
Total Cost 596,765 392,390 458,578 629,424 1,139,402 572,383 593,000 0.10%
-
Net Worth 975,424 929,259 652,953 419,675 451,226 405,806 396,593 16.16%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 26,427 26,550 17,182 18,885 10,162 20,290 13,880 11.31%
Div Payout % 81.60% 132.28% 85.11% 73.37% 0.00% 135.52% 168.74% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 975,424 929,259 652,953 419,675 451,226 405,806 396,593 16.16%
NOSH 480,504 531,005 429,574 419,675 406,510 405,806 396,593 3.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.56% 9.14% 7.81% 5.80% -13.85% 3.83% 2.13% -
ROE 3.32% 2.16% 3.09% 6.13% -32.34% 3.69% 2.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 134.36 81.33 115.80 159.21 246.20 146.67 152.77 -2.11%
EPS 6.74 3.78 4.71 6.14 -35.91 3.68 2.08 21.62%
DPS 5.50 5.00 4.00 4.50 2.50 5.00 3.50 7.81%
NAPS 2.03 1.75 1.52 1.00 1.11 1.00 1.00 12.51%
Adjusted Per Share Value based on latest NOSH - 419,675
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 88.63 59.29 68.29 91.72 137.39 81.71 83.18 1.06%
EPS 4.45 2.76 2.77 3.53 -20.04 2.06 1.13 25.63%
DPS 3.63 3.64 2.36 2.59 1.40 2.79 1.91 11.28%
NAPS 1.339 1.2757 0.8964 0.5761 0.6194 0.5571 0.5444 16.16%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.23 2.21 1.87 2.28 0.82 1.13 1.50 -
P/RPS 1.66 2.72 1.61 1.43 0.33 0.77 0.98 9.17%
P/EPS 33.09 58.47 39.79 37.17 -2.28 30.63 72.32 -12.20%
EY 3.02 1.71 2.51 2.69 -43.78 3.26 1.38 13.92%
DY 2.47 2.26 2.14 1.97 3.05 4.42 2.33 0.97%
P/NAPS 1.10 1.26 1.23 2.28 0.74 1.13 1.50 -5.03%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 -
Price 2.50 2.28 2.29 2.40 0.815 1.41 1.47 -
P/RPS 1.86 2.80 1.98 1.51 0.33 0.96 0.96 11.64%
P/EPS 37.09 60.32 48.72 39.13 -2.27 38.22 70.87 -10.22%
EY 2.70 1.66 2.05 2.56 -44.05 2.62 1.41 11.42%
DY 2.20 2.19 1.75 1.88 3.07 3.55 2.38 -1.30%
P/NAPS 1.23 1.30 1.51 2.40 0.73 1.41 1.47 -2.92%

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