[MUHIBAH] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

30-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 5.22%

YoY- 33.68%

Quarter Report

01 MEB Group- Bursa Announcement 30.6.2012.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	1,647,076	2,003,682	2,373,797	2,163,467	1,802,465	2,164,112	2,154,875	-4.37%
YoY %	-17.80%	-15.59%	9.72%	20.03%	-16.71%	0.43%	-	-
Horiz. %	76.43%	92.98%	110.16%	100.40%	83.65%	100.43%	100.00%	-
PBT	145,052	147,689	-28,073	116,868	73,378	48,441	35,151	26.63%
YoY %	-1.79%	626.09%	-124.02%	59.27%	51.48%	37.81%	-	-
Horiz. %	412.65%	420.16%	-79.86%	332.47%	208.75%	137.81%	100.00%	-
Tax	-20,499	-27,322	-32,611	-23,333	-11,027	-32,724	-14,457	5.98%
YoY %	24.97%	16.22%	-39.76%	-111.60%	66.30%	-126.35%	-	-
Horiz. %	141.79%	188.99%	225.57%	161.40%	76.27%	226.35%	100.00%	-
NP	124,553	120,367	-60,684	93,535	62,351	15,717	20,694	34.85%
YoY %	3.48%	298.35%	-164.88%	50.01%	296.71%	-24.05%	-	-
Horiz. %	601.88%	581.65%	-293.24%	451.99%	301.30%	75.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,008	86,937	-86,292	65,338	48,878	-536	9,297	44.00%
YoY %	-4.52%	200.75%	-232.07%	33.68%	9,219.03%	-105.77%	-	-
Horiz. %	892.85%	935.11%	-928.17%	702.79%	525.74%	-5.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.13%	18.50%	-	19.97%	15.03%	67.55%	41.13%	-
YoY %	-23.62%	0.00%	-	32.87%	-77.75%	64.24%	-	-
Horiz. %	34.35%	44.98%	-	48.55%	36.54%	164.24%	100.00%	-
Total Cost	1,522,523	1,883,315	2,434,481	2,069,932	1,740,114	2,148,395	2,134,181	-5.47%
YoY %	-19.16%	-22.64%	17.61%	18.95%	-19.00%	0.67%	-	-
Horiz. %	71.34%	88.25%	114.07%	96.99%	81.54%	100.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	715,862	600,330	500,965	552,321	483,195	339,747	551,077	4.45%
YoY %	19.24%	19.83%	-9.30%	14.31%	42.22%	-38.35%	-	-
Horiz. %	129.90%	108.94%	90.91%	100.23%	87.68%	61.65%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	17,182	18,885	10,162	20,290	13,880	9,833	9,776	9.85%
YoY %	-9.02%	85.84%	-49.92%	46.18%	41.16%	0.58%	-	-
Horiz. %	175.76%	193.18%	103.95%	207.55%	141.98%	100.58%	100.00%	-
Div Payout %	20.70%	21.72%	0.00%	31.05%	28.40%	0.00%	105.16%	-
YoY %	-4.70%	0.00%	0.00%	9.33%	0.00%	0.00%	-	-
Horiz. %	19.68%	20.65%	0.00%	29.53%	27.01%	0.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	715,862	600,330	500,965	552,321	483,195	339,747	551,077	4.45%
YoY %	19.24%	19.83%	-9.30%	14.31%	42.22%	-38.35%	-	-
Horiz. %	129.90%	108.94%	90.91%	100.23%	87.68%	61.65%	100.00%	-
NOSH	461,846	422,767	407,288	406,119	399,335	395,054	380,053	3.30%
YoY %	9.24%	3.80%	0.29%	1.70%	1.08%	3.95%	-	-
Horiz. %	121.52%	111.24%	107.17%	106.86%	105.07%	103.95%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	7.56%	6.01%	-2.56%	4.32%	3.46%	0.73%	0.96%	-
YoY %	25.79%	334.77%	-159.26%	24.86%	373.97%	-23.96%	-	-
Horiz. %	787.50%	626.04%	-266.67%	450.00%	360.42%	76.04%	100.00%	-
ROE	11.60%	14.48%	-17.23%	11.83%	10.12%	-0.16%	1.69%	-
YoY %	-19.89%	184.04%	-245.65%	16.90%	6,425.00%	-109.47%	-	-
Horiz. %	686.39%	856.80%	-1,019.53%	700.00%	598.82%	-9.47%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	356.63	473.94	582.83	532.72	451.37	547.80	566.99	-7.43%
YoY %	-24.75%	-18.68%	9.41%	18.02%	-17.60%	-3.38%	-	-
Horiz. %	62.90%	83.59%	102.79%	93.96%	79.61%	96.62%	100.00%	-
EPS	17.97	20.56	-21.19	16.09	12.24	-0.14	2.45	39.36%
YoY %	-12.60%	197.03%	-231.70%	31.45%	8,842.86%	-105.71%	-	-
Horiz. %	733.47%	839.18%	-864.90%	656.73%	499.59%	-5.71%	100.00%	-
DPS	3.72	4.47	2.50	5.00	3.50	2.49	2.57	6.35%
YoY %	-16.78%	78.80%	-50.00%	42.86%	40.56%	-3.11%	-	-
Horiz. %	144.75%	173.93%	97.28%	194.55%	136.19%	96.89%	100.00%	-
NAPS	1.55	1.42	1.23	1.36	1.21	0.86	1.45	1.11%
YoY %	9.15%	15.45%	-9.56%	12.40%	40.70%	-40.69%	-	-
Horiz. %	106.90%	97.93%	84.83%	93.79%	83.45%	59.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 406,119
RPS	226.08	275.03	325.84	296.97	247.41	297.05	295.79	-4.37%
YoY %	-17.80%	-15.59%	9.72%	20.03%	-16.71%	0.43%	-	-
Horiz. %	76.43%	92.98%	110.16%	100.40%	83.64%	100.43%	100.00%	-
EPS	11.39	11.93	-11.84	8.97	6.71	-0.07	1.28	43.92%
YoY %	-4.53%	200.76%	-232.00%	33.68%	9,685.71%	-105.47%	-	-
Horiz. %	889.84%	932.03%	-925.00%	700.78%	524.22%	-5.47%	100.00%	-
DPS	2.36	2.59	1.39	2.79	1.91	1.35	1.34	9.88%
YoY %	-8.88%	86.33%	-50.18%	46.07%	41.48%	0.75%	-	-
Horiz. %	176.12%	193.28%	103.73%	208.21%	142.54%	100.75%	100.00%	-
NAPS	0.9826	0.824	0.6876	0.7581	0.6633	0.4664	0.7564	4.45%
YoY %	19.25%	19.84%	-9.30%	14.29%	42.22%	-38.34%	-	-
Horiz. %	129.90%	108.94%	90.90%	100.22%	87.69%	61.66%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.27	2.99	1.74	1.02	1.42	0.93	1.33	-
P/RPS	0.64	0.63	0.30	0.19	0.31	0.17	0.23	18.58%
YoY %	1.59%	110.00%	57.89%	-38.71%	82.35%	-26.09%	-	-
Horiz. %	278.26%	273.91%	130.43%	82.61%	134.78%	73.91%	100.00%	-
P/EPS	12.63	14.54	-8.21	6.34	11.60	-685.45	54.37	-21.58%
YoY %	-13.14%	277.10%	-229.50%	-45.34%	101.69%	-1,360.71%	-	-
Horiz. %	23.23%	26.74%	-15.10%	11.66%	21.34%	-1,260.71%	100.00%	-
EY	7.92	6.88	-12.18	15.77	8.62	-0.15	1.84	27.52%
YoY %	15.12%	156.49%	-177.24%	82.95%	5,846.67%	-108.15%	-	-
Horiz. %	430.43%	373.91%	-661.96%	857.07%	468.48%	-8.15%	100.00%	-
DY	1.64	1.49	1.44	4.90	2.46	2.68	1.93	-2.67%
YoY %	10.07%	3.47%	-70.61%	99.19%	-8.21%	38.86%	-	-
Horiz. %	84.97%	77.20%	74.61%	253.89%	127.46%	138.86%	100.00%	-
P/NAPS	1.46	2.11	1.41	0.75	1.17	1.08	0.92	7.99%
YoY %	-30.81%	49.65%	88.00%	-35.90%	8.33%	17.39%	-	-
Horiz. %	158.70%	229.35%	153.26%	81.52%	127.17%	117.39%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	28/08/14	30/08/13	30/08/12	26/08/11	30/08/10	27/08/09	-
Price	1.86	3.17	2.18	0.92	1.11	0.86	1.29	-
P/RPS	0.52	0.67	0.37	0.17	0.25	0.16	0.23	14.55%
YoY %	-22.39%	81.08%	117.65%	-32.00%	56.25%	-30.43%	-	-
Horiz. %	226.09%	291.30%	160.87%	73.91%	108.70%	69.57%	100.00%	-
P/EPS	10.35	15.42	-10.29	5.72	9.07	-633.86	52.73	-23.75%
YoY %	-32.88%	249.85%	-279.90%	-36.93%	101.43%	-1,302.09%	-	-
Horiz. %	19.63%	29.24%	-19.51%	10.85%	17.20%	-1,202.09%	100.00%	-
EY	9.66	6.49	-9.72	17.49	11.03	-0.16	1.90	31.11%
YoY %	48.84%	166.77%	-155.57%	58.57%	6,993.75%	-108.42%	-	-
Horiz. %	508.42%	341.58%	-511.58%	920.53%	580.53%	-8.42%	100.00%	-
DY	2.00	1.41	1.15	5.43	3.15	2.89	1.99	0.08%
YoY %	41.84%	22.61%	-78.82%	72.38%	9.00%	45.23%	-	-
Horiz. %	100.50%	70.85%	57.79%	272.86%	158.29%	145.23%	100.00%	-
P/NAPS	1.20	2.23	1.77	0.68	0.92	1.00	0.89	5.10%
YoY %	-46.19%	25.99%	160.29%	-26.09%	-8.00%	12.36%	-	-
Horiz. %	134.83%	250.56%	198.88%	76.40%	103.37%	112.36%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos