[MUHIBAH] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -263.97%
YoY- -119.87%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,219,920 2,037,053 1,842,297 2,277,051 1,737,317 1,316,105 1,021,161 13.80%
PBT 120,070 85,327 64,750 16,420 115,396 82,271 65,807 10.53%
Tax -19,739 -12,725 -30,135 -19,985 -19,308 -13,471 -13,092 7.07%
NP 100,331 72,602 34,615 -3,565 96,088 68,800 52,715 11.31%
-
NP to SH 67,679 57,026 17,097 -15,244 76,719 59,566 35,790 11.19%
-
Tax Rate 16.44% 14.91% 46.54% 121.71% 16.73% 16.37% 19.89% -
Total Cost 2,119,589 1,964,451 1,807,682 2,280,616 1,641,229 1,247,305 968,446 13.93%
-
Net Worth 552,200 499,832 336,685 541,405 435,821 301,592 308,611 10.17%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 20,290 13,880 9,833 9,776 17,195 5,615 5,779 23.25%
Div Payout % 29.98% 24.34% 57.52% 0.00% 22.41% 9.43% 16.15% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 552,200 499,832 336,685 541,405 435,821 301,592 308,611 10.17%
NOSH 406,029 406,368 396,100 381,271 385,682 150,796 146,958 18.43%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.52% 3.56% 1.88% -0.16% 5.53% 5.23% 5.16% -
ROE 12.26% 11.41% 5.08% -2.82% 17.60% 19.75% 11.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 546.74 501.28 465.11 597.23 450.45 872.77 694.87 -3.91%
EPS 16.67 14.03 4.32 -4.00 19.89 39.50 24.35 -6.11%
DPS 5.00 3.42 2.50 2.56 4.50 3.75 4.00 3.78%
NAPS 1.36 1.23 0.85 1.42 1.13 2.00 2.10 -6.97%
Adjusted Per Share Value based on latest NOSH - 381,271
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 304.74 279.64 252.91 312.59 238.49 180.67 140.18 13.80%
EPS 9.29 7.83 2.35 -2.09 10.53 8.18 4.91 11.20%
DPS 2.79 1.91 1.35 1.34 2.36 0.77 0.79 23.38%
NAPS 0.758 0.6862 0.4622 0.7432 0.5983 0.414 0.4237 10.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.94 1.01 0.89 1.28 1.46 4.60 1.07 -
P/RPS 0.17 0.20 0.19 0.21 0.32 0.53 0.15 2.10%
P/EPS 5.64 7.20 20.62 -32.01 7.34 11.65 4.39 4.26%
EY 17.73 13.89 4.85 -3.12 13.62 8.59 22.76 -4.07%
DY 5.32 3.38 2.81 2.00 3.08 0.82 3.74 6.04%
P/NAPS 0.69 0.82 1.05 0.90 1.29 2.30 0.51 5.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 26/11/10 30/11/09 27/11/08 30/11/07 29/11/06 -
Price 0.87 1.07 1.24 1.03 1.01 3.44 1.17 -
P/RPS 0.16 0.21 0.27 0.17 0.22 0.39 0.17 -1.00%
P/EPS 5.22 7.62 28.73 -25.76 5.08 8.71 4.80 1.40%
EY 19.16 13.12 3.48 -3.88 19.69 11.48 20.82 -1.37%
DY 5.75 3.19 2.02 2.49 4.46 1.09 3.42 9.03%
P/NAPS 0.64 0.87 1.46 0.73 0.89 1.72 0.56 2.24%

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