[MUHIBAH] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

28-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -713.44%

YoY- -143.5%

Quarter Report

MEB Group Bursa Announcement - Q22020.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	1,041,859	868,958	1,092,571	1,372,231	1,850,454	1,239,652	1,740,040	-8.18%
YoY %	19.90%	-20.47%	-20.38%	-25.84%	49.27%	-28.76%	-	-
Horiz. %	59.88%	49.94%	62.79%	78.86%	106.35%	71.24%	100.00%	-
PBT	34,231	11,012	-32,506	32,313	265,935	217,470	188,456	-24.73%
YoY %	210.85%	133.88%	-200.60%	-87.85%	22.29%	15.40%	-	-
Horiz. %	18.16%	5.84%	-17.25%	17.15%	141.11%	115.40%	100.00%	-
Tax	-21,201	-14,443	-25,403	-33,295	-32,709	-15,420	-8,869	15.62%
YoY %	-46.79%	43.14%	23.70%	-1.79%	-112.12%	-73.86%	-	-
Horiz. %	239.05%	162.85%	286.42%	375.41%	368.80%	173.86%	100.00%	-
NP	13,030	-3,431	-57,909	-982	233,226	202,050	179,587	-35.40%
YoY %	479.77%	94.08%	-5,797.05%	-100.42%	15.43%	12.51%	-	-
Horiz. %	7.26%	-1.91%	-32.25%	-0.55%	129.87%	112.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,474	-8,030	-82,163	-60,675	139,497	133,638	122,086	-
YoY %	-55.34%	90.23%	-35.41%	-143.50%	4.38%	9.46%	-	-
Horiz. %	-10.22%	-6.58%	-67.30%	-49.70%	114.26%	109.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	61.94%	131.16%	-	103.04%	12.30%	7.09%	4.71%	-
YoY %	-52.78%	0.00%	-	737.72%	73.48%	50.53%	-	-
Horiz. %	1,315.07%	2,784.71%	-	2,187.69%	261.15%	150.53%	100.00%	-
Total Cost	1,028,829	872,389	1,150,480	1,373,213	1,617,228	1,037,602	1,560,453	-6.70%
YoY %	17.93%	-24.17%	-16.22%	-15.09%	55.86%	-33.51%	-	-
Horiz. %	65.93%	55.91%	73.73%	88.00%	103.64%	66.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,305,302	1,133,068	1,107,089	1,106,956	1,185,700	1,051,924	998,584	4.56%
YoY %	15.20%	2.35%	0.01%	-6.64%	12.72%	5.34%	-	-
Horiz. %	130.72%	113.47%	110.87%	110.85%	118.74%	105.34%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	-	-	12,082	36,118	33,623	26,427	-
YoY %	-	-	-	-66.55%	7.42%	27.23%	-	-
Horiz. %	-	-	-	45.72%	136.67%	127.23%	100.00%	-
Div Payout %	-	-	-	0.00%	25.89%	25.16%	21.65%	-
YoY %	-	-	-	0.00%	2.90%	16.21%	-	-
Horiz. %	-	-	-	0.00%	119.58%	116.21%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	1,305,302	1,133,068	1,107,089	1,106,956	1,185,700	1,051,924	998,584	4.56%
YoY %	15.20%	2.35%	0.01%	-6.64%	12.72%	5.34%	-	-
Horiz. %	130.72%	113.47%	110.87%	110.85%	118.74%	105.34%	100.00%	-
NOSH	726,950	726,950	485,228	485,228	483,815	482,114	480,088	7.15%
YoY %	0.00%	49.82%	0.00%	0.29%	0.35%	0.42%	-	-
Horiz. %	151.42%	151.42%	101.07%	101.07%	100.78%	100.42%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	1.25%	-0.39%	-5.30%	-0.07%	12.60%	16.30%	10.32%	-
YoY %	420.51%	92.64%	-7,471.43%	-100.56%	-22.70%	57.95%	-	-
Horiz. %	12.11%	-3.78%	-51.36%	-0.68%	122.09%	157.95%	100.00%	-
ROE	-0.96%	-0.71%	-7.42%	-5.48%	11.76%	12.70%	12.23%	-
YoY %	-35.21%	90.43%	-35.40%	-146.60%	-7.40%	3.84%	-	-
Horiz. %	-7.85%	-5.81%	-60.67%	-44.81%	96.16%	103.84%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	143.67	131.91	226.00	283.88	383.92	258.08	362.44	-14.28%
YoY %	8.92%	-41.63%	-20.39%	-26.06%	48.76%	-28.79%	-	-
Horiz. %	39.64%	36.39%	62.36%	78.32%	105.93%	71.21%	100.00%	-
EPS	-1.72	-1.22	-17.00	-12.55	28.94	27.82	25.43	-
YoY %	-40.98%	92.82%	-35.46%	-143.37%	4.03%	9.40%	-	-
Horiz. %	-6.76%	-4.80%	-66.85%	-49.35%	113.80%	109.40%	100.00%	-
DPS	0.00	0.00	0.00	2.50	7.50	7.00	5.50	-
YoY %	0.00%	0.00%	0.00%	-66.67%	7.14%	27.27%	-	-
Horiz. %	0.00%	0.00%	0.00%	45.45%	136.36%	127.27%	100.00%	-
NAPS	1.80	1.72	2.29	2.29	2.46	2.19	2.08	-2.37%
YoY %	4.65%	-24.89%	0.00%	-6.91%	12.33%	5.29%	-	-
Horiz. %	86.54%	82.69%	110.10%	110.10%	118.27%	105.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 485,228
RPS	142.77	119.08	149.72	188.04	253.58	169.87	238.44	-8.18%
YoY %	19.89%	-20.46%	-20.38%	-25.85%	49.28%	-28.76%	-	-
Horiz. %	59.88%	49.94%	62.79%	78.86%	106.35%	71.24%	100.00%	-
EPS	-1.71	-1.10	-11.26	-8.31	19.12	18.31	16.73	-
YoY %	-55.45%	90.23%	-35.50%	-143.46%	4.42%	9.44%	-	-
Horiz. %	-10.22%	-6.58%	-67.30%	-49.67%	114.29%	109.44%	100.00%	-
DPS	0.00	0.00	0.00	1.66	4.95	4.61	3.62	-
YoY %	0.00%	0.00%	0.00%	-66.46%	7.38%	27.35%	-	-
Horiz. %	0.00%	0.00%	0.00%	45.86%	136.74%	127.35%	100.00%	-
NAPS	1.7887	1.5527	1.5171	1.5169	1.6248	1.4415	1.3684	4.56%
YoY %	15.20%	2.35%	0.01%	-6.64%	12.72%	5.34%	-	-
Horiz. %	130.71%	113.47%	110.87%	110.85%	118.74%	105.34%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.59	0.505	0.925	0.935	2.76	3.00	2.72	-
P/RPS	0.41	0.38	0.41	0.33	0.72	1.16	0.75	-9.57%
YoY %	7.89%	-7.32%	24.24%	-54.17%	-37.93%	54.67%	-	-
Horiz. %	54.67%	50.67%	54.67%	44.00%	96.00%	154.67%	100.00%	-
P/EPS	-34.30	-41.43	-5.44	-7.45	9.54	10.78	10.70	-
YoY %	17.21%	-661.58%	26.98%	-178.09%	-11.50%	0.75%	-	-
Horiz. %	-320.56%	-387.20%	-50.84%	-69.63%	89.16%	100.75%	100.00%	-
EY	-2.92	-2.41	-18.37	-13.42	10.49	9.27	9.35	-
YoY %	-21.16%	86.88%	-36.89%	-227.93%	13.16%	-0.86%	-	-
Horiz. %	-31.23%	-25.78%	-196.47%	-143.53%	112.19%	99.14%	100.00%	-
DY	0.00	0.00	0.00	2.67	2.72	2.33	2.02	-
YoY %	0.00%	0.00%	0.00%	-1.84%	16.74%	15.35%	-	-
Horiz. %	0.00%	0.00%	0.00%	132.18%	134.65%	115.35%	100.00%	-
P/NAPS	0.33	0.29	0.40	0.41	1.12	1.37	1.31	-20.52%
YoY %	13.79%	-27.50%	-2.44%	-63.39%	-18.25%	4.58%	-	-
Horiz. %	25.19%	22.14%	30.53%	31.30%	85.50%	104.58%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/08/23	30/08/22	30/09/21	28/08/20	29/08/19	30/08/18	29/08/17	-
Price	0.75	0.435	0.895	0.83	2.47	3.13	2.85	-
P/RPS	0.52	0.33	0.40	0.29	0.64	1.21	0.79	-6.72%
YoY %	57.58%	-17.50%	37.93%	-54.69%	-47.11%	53.16%	-	-
Horiz. %	65.82%	41.77%	50.63%	36.71%	81.01%	153.16%	100.00%	-
P/EPS	-43.60	-35.69	-5.27	-6.61	8.53	11.25	11.21	-
YoY %	-22.16%	-577.23%	20.27%	-177.49%	-24.18%	0.36%	-	-
Horiz. %	-388.94%	-318.38%	-47.01%	-58.97%	76.09%	100.36%	100.00%	-
EY	-2.29	-2.80	-18.99	-15.12	11.72	8.89	8.92	-
YoY %	18.21%	85.26%	-25.60%	-229.01%	31.83%	-0.34%	-	-
Horiz. %	-25.67%	-31.39%	-212.89%	-169.51%	131.39%	99.66%	100.00%	-
DY	0.00	0.00	0.00	3.01	3.04	2.24	1.93	-
YoY %	0.00%	0.00%	0.00%	-0.99%	35.71%	16.06%	-	-
Horiz. %	0.00%	0.00%	0.00%	155.96%	157.51%	116.06%	100.00%	-
P/NAPS	0.42	0.25	0.39	0.36	1.00	1.43	1.37	-17.87%
YoY %	68.00%	-35.90%	8.33%	-64.00%	-30.07%	4.38%	-	-
Horiz. %	30.66%	18.25%	28.47%	26.28%	72.99%	104.38%	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