[MUHIBAH] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

30-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -3.49%

YoY- 9.46%

Quarter Report

MEB Group Bursa Annoucement Q22018.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	1,092,571	1,372,231	1,850,454	1,239,652	1,740,040	1,821,999	1,647,076	-6.60%
YoY %	-20.38%	-25.84%	49.27%	-28.76%	-4.50%	10.62%	-	-
Horiz. %	66.33%	83.31%	112.35%	75.26%	105.64%	110.62%	100.00%	-
PBT	-32,506	32,313	265,935	217,470	188,456	184,381	145,052	-
YoY %	-200.60%	-87.85%	22.29%	15.40%	2.21%	27.11%	-	-
Horiz. %	-22.41%	22.28%	183.34%	149.93%	129.92%	127.11%	100.00%	-
Tax	-25,403	-33,295	-32,709	-15,420	-8,869	-25,336	-20,499	3.63%
YoY %	23.70%	-1.79%	-112.12%	-73.86%	64.99%	-23.60%	-	-
Horiz. %	123.92%	162.42%	159.56%	75.22%	43.27%	123.60%	100.00%	-
NP	-57,909	-982	233,226	202,050	179,587	159,045	124,553	-
YoY %	-5,797.05%	-100.42%	15.43%	12.51%	12.92%	27.69%	-	-
Horiz. %	-46.49%	-0.79%	187.25%	162.22%	144.19%	127.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-82,163	-60,675	139,497	133,638	122,086	93,613	83,008	-
YoY %	-35.41%	-143.50%	4.38%	9.46%	30.42%	12.78%	-	-
Horiz. %	-98.98%	-73.10%	168.05%	160.99%	147.08%	112.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	103.04%	12.30%	7.09%	4.71%	13.74%	14.13%	-
YoY %	-	737.72%	73.48%	50.53%	-65.72%	-2.76%	-	-
Horiz. %	-	729.23%	87.05%	50.18%	33.33%	97.24%	100.00%	-
Total Cost	1,150,480	1,373,213	1,617,228	1,037,602	1,560,453	1,662,954	1,522,523	-4.55%
YoY %	-16.22%	-15.09%	55.86%	-33.51%	-6.16%	9.22%	-	-
Horiz. %	75.56%	90.19%	106.22%	68.15%	102.49%	109.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,107,089	1,106,956	1,185,700	1,051,924	998,584	846,382	715,862	7.53%
YoY %	0.01%	-6.64%	12.72%	5.34%	17.98%	18.23%	-	-
Horiz. %	154.65%	154.63%	165.63%	146.95%	139.49%	118.23%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	12,082	36,118	33,623	26,427	26,550	17,182	-
YoY %	-	-66.55%	7.42%	27.23%	-0.46%	54.52%	-	-
Horiz. %	-	70.32%	210.21%	195.69%	153.81%	154.52%	100.00%	-
Div Payout %	-	0.00%	25.89%	25.16%	21.65%	28.36%	20.70%	-
YoY %	-	0.00%	2.90%	16.21%	-23.66%	37.00%	-	-
Horiz. %	-	0.00%	125.07%	121.55%	104.59%	137.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,107,089	1,106,956	1,185,700	1,051,924	998,584	846,382	715,862	7.53%
YoY %	0.01%	-6.64%	12.72%	5.34%	17.98%	18.23%	-	-
Horiz. %	154.65%	154.63%	165.63%	146.95%	139.49%	118.23%	100.00%	-
NOSH	485,228	485,228	483,815	482,114	480,088	472,839	461,846	0.82%
YoY %	0.00%	0.29%	0.35%	0.42%	1.53%	2.38%	-	-
Horiz. %	105.06%	105.06%	104.76%	104.39%	103.95%	102.38%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-5.30%	-0.07%	12.60%	16.30%	10.32%	8.73%	7.56%	-
YoY %	-7,471.43%	-100.56%	-22.70%	57.95%	18.21%	15.48%	-	-
Horiz. %	-70.11%	-0.93%	166.67%	215.61%	136.51%	115.48%	100.00%	-
ROE	-7.42%	-5.48%	11.76%	12.70%	12.23%	11.06%	11.60%	-
YoY %	-35.40%	-146.60%	-7.40%	3.84%	10.58%	-4.66%	-	-
Horiz. %	-63.97%	-47.24%	101.38%	109.48%	105.43%	95.34%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	226.00	283.88	383.92	258.08	362.44	385.33	356.63	-7.31%
YoY %	-20.39%	-26.06%	48.76%	-28.79%	-5.94%	8.05%	-	-
Horiz. %	63.37%	79.60%	107.65%	72.37%	101.63%	108.05%	100.00%	-
EPS	-17.00	-12.55	28.94	27.82	25.43	19.80	17.97	-
YoY %	-35.46%	-143.37%	4.03%	9.40%	28.43%	10.18%	-	-
Horiz. %	-94.60%	-69.84%	161.05%	154.81%	141.51%	110.18%	100.00%	-
DPS	0.00	2.50	7.50	7.00	5.50	5.62	3.72	-
YoY %	0.00%	-66.67%	7.14%	27.27%	-2.14%	51.08%	-	-
Horiz. %	0.00%	67.20%	201.61%	188.17%	147.85%	151.08%	100.00%	-
NAPS	2.29	2.29	2.46	2.19	2.08	1.79	1.55	6.71%
YoY %	0.00%	-6.91%	12.33%	5.29%	16.20%	15.48%	-	-
Horiz. %	147.74%	147.74%	158.71%	141.29%	134.19%	115.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 482,114
RPS	149.52	187.79	253.23	169.64	238.12	249.34	225.40	-6.60%
YoY %	-20.38%	-25.84%	49.27%	-28.76%	-4.50%	10.62%	-	-
Horiz. %	66.34%	83.31%	112.35%	75.26%	105.64%	110.62%	100.00%	-
EPS	-11.24	-8.30	19.09	18.29	16.71	12.81	11.36	-
YoY %	-35.42%	-143.48%	4.37%	9.46%	30.44%	12.76%	-	-
Horiz. %	-98.94%	-73.06%	168.05%	161.00%	147.10%	112.76%	100.00%	-
DPS	0.00	1.65	4.94	4.60	3.62	3.63	2.35	-
YoY %	0.00%	-66.60%	7.39%	27.07%	-0.28%	54.47%	-	-
Horiz. %	0.00%	70.21%	210.21%	195.74%	154.04%	154.47%	100.00%	-
NAPS	1.515	1.5148	1.6226	1.4395	1.3665	1.1582	0.9796	7.53%
YoY %	0.01%	-6.64%	12.72%	5.34%	17.98%	18.23%	-	-
Horiz. %	154.65%	154.63%	165.64%	146.95%	139.50%	118.23%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.925	0.935	2.76	3.00	2.72	2.20	2.27	-
P/RPS	0.41	0.33	0.72	1.16	0.75	0.57	0.64	-7.14%
YoY %	24.24%	-54.17%	-37.93%	54.67%	31.58%	-10.94%	-	-
Horiz. %	64.06%	51.56%	112.50%	181.25%	117.19%	89.06%	100.00%	-
P/EPS	-5.44	-7.45	9.54	10.78	10.70	11.11	12.63	-
YoY %	26.98%	-178.09%	-11.50%	0.75%	-3.69%	-12.03%	-	-
Horiz. %	-43.07%	-58.99%	75.53%	85.35%	84.72%	87.97%	100.00%	-
EY	-18.37	-13.42	10.49	9.27	9.35	9.00	7.92	-
YoY %	-36.89%	-227.93%	13.16%	-0.86%	3.89%	13.64%	-	-
Horiz. %	-231.94%	-169.44%	132.45%	117.05%	118.06%	113.64%	100.00%	-
DY	0.00	2.67	2.72	2.33	2.02	2.55	1.64	-
YoY %	0.00%	-1.84%	16.74%	15.35%	-20.78%	55.49%	-	-
Horiz. %	0.00%	162.80%	165.85%	142.07%	123.17%	155.49%	100.00%	-
P/NAPS	0.40	0.41	1.12	1.37	1.31	1.23	1.46	-19.39%
YoY %	-2.44%	-63.39%	-18.25%	4.58%	6.50%	-15.75%	-	-
Horiz. %	27.40%	28.08%	76.71%	93.84%	89.73%	84.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	30/09/21	28/08/20	29/08/19	30/08/18	29/08/17	30/08/16	28/08/15	-
Price	0.895	0.83	2.47	3.13	2.85	2.25	1.86	-
P/RPS	0.40	0.29	0.64	1.21	0.79	0.58	0.52	-4.27%
YoY %	37.93%	-54.69%	-47.11%	53.16%	36.21%	11.54%	-	-
Horiz. %	76.92%	55.77%	123.08%	232.69%	151.92%	111.54%	100.00%	-
P/EPS	-5.27	-6.61	8.53	11.25	11.21	11.36	10.35	-
YoY %	20.27%	-177.49%	-24.18%	0.36%	-1.32%	9.76%	-	-
Horiz. %	-50.92%	-63.86%	82.42%	108.70%	108.31%	109.76%	100.00%	-
EY	-18.99	-15.12	11.72	8.89	8.92	8.80	9.66	-
YoY %	-25.60%	-229.01%	31.83%	-0.34%	1.36%	-8.90%	-	-
Horiz. %	-196.58%	-156.52%	121.33%	92.03%	92.34%	91.10%	100.00%	-
DY	0.00	3.01	3.04	2.24	1.93	2.50	2.00	-
YoY %	0.00%	-0.99%	35.71%	16.06%	-22.80%	25.00%	-	-
Horiz. %	0.00%	150.50%	152.00%	112.00%	96.50%	125.00%	100.00%	-
P/NAPS	0.39	0.36	1.00	1.43	1.37	1.26	1.20	-17.06%
YoY %	8.33%	-64.00%	-30.07%	4.38%	8.73%	5.00%	-	-
Horiz. %	32.50%	30.00%	83.33%	119.17%	114.17%	105.00%	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