[MUHIBAH] YoY TTM Result on 30-Sep-2013 [#3]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

29-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 1.14%

YoY- -226.05%

Quarter Report

01 MEB Group- Bursa Announcement 30 9 2013.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	1,666,403	1,811,530	1,904,343	2,269,061	2,219,920	2,037,053	1,842,297	-1.65%
YoY %	-8.01%	-4.87%	-16.07%	2.21%	8.98%	10.57%	-	-
Horiz. %	90.45%	98.33%	103.37%	123.16%	120.50%	110.57%	100.00%	-
PBT	167,522	167,519	148,501	-37,416	120,070	85,327	64,750	17.15%
YoY %	0.00%	12.81%	496.89%	-131.16%	40.72%	31.78%	-	-
Horiz. %	258.72%	258.72%	229.35%	-57.79%	185.44%	131.78%	100.00%	-
Tax	-8,916	-31,289	-29,768	-23,687	-19,739	-12,725	-30,135	-18.35%
YoY %	71.50%	-5.11%	-25.67%	-20.00%	-55.12%	57.77%	-	-
Horiz. %	29.59%	103.83%	98.78%	78.60%	65.50%	42.23%	100.00%	-
NP	158,606	136,230	118,733	-61,103	100,331	72,602	34,615	28.84%
YoY %	16.43%	14.74%	294.32%	-160.90%	38.19%	109.74%	-	-
Horiz. %	458.20%	393.56%	343.01%	-176.52%	289.85%	209.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,208	85,698	87,101	-85,310	67,679	57,026	17,097	32.63%
YoY %	8.76%	-1.61%	202.10%	-226.05%	18.68%	233.54%	-	-
Horiz. %	545.17%	501.25%	509.45%	-498.98%	395.85%	333.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.32%	18.68%	20.05%	-	16.44%	14.91%	46.54%	-
YoY %	-71.52%	-6.83%	0.00%	-	10.26%	-67.96%	-	-
Horiz. %	11.43%	40.14%	43.08%	-	35.32%	32.04%	100.00%	-
Total Cost	1,507,797	1,675,300	1,785,610	2,330,164	2,119,589	1,964,451	1,807,682	-2.97%
YoY %	-10.00%	-6.18%	-23.37%	9.93%	7.90%	8.67%	-	-
Horiz. %	83.41%	92.68%	98.78%	128.90%	117.25%	108.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	889,696	852,941	602,163	525,403	552,200	499,832	336,685	17.56%
YoY %	4.31%	41.65%	14.61%	-4.85%	10.48%	48.46%	-	-
Horiz. %	264.25%	253.34%	178.85%	156.05%	164.01%	148.46%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	26,550	17,182	18,885	10,162	20,290	13,880	9,833	17.98%
YoY %	54.52%	-9.02%	85.84%	-49.92%	46.18%	41.16%	-	-
Horiz. %	270.01%	174.74%	192.06%	103.35%	206.35%	141.16%	100.00%	-
Div Payout %	28.48%	20.05%	21.68%	0.00%	29.98%	24.34%	57.52%	-
YoY %	42.04%	-7.52%	0.00%	0.00%	23.17%	-57.68%	-	-
Horiz. %	49.51%	34.86%	37.69%	0.00%	52.12%	42.32%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	889,696	852,941	602,163	525,403	552,200	499,832	336,685	17.56%
YoY %	4.31%	41.65%	14.61%	-4.85%	10.48%	48.46%	-	-
Horiz. %	264.25%	253.34%	178.85%	156.05%	164.01%	148.46%	100.00%	-
NOSH	480,916	495,896	424,058	413,703	406,029	406,368	396,100	3.28%
YoY %	-3.02%	16.94%	2.50%	1.89%	-0.08%	2.59%	-	-
Horiz. %	121.41%	125.19%	107.06%	104.44%	102.51%	102.59%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	9.52%	7.52%	6.23%	-2.69%	4.52%	3.56%	1.88%	-
YoY %	26.60%	20.71%	331.60%	-159.51%	26.97%	89.36%	-	-
Horiz. %	506.38%	400.00%	331.38%	-143.09%	240.43%	189.36%	100.00%	-
ROE	10.48%	10.05%	14.46%	-16.24%	12.26%	11.41%	5.08%	-
YoY %	4.28%	-30.50%	189.04%	-232.46%	7.45%	124.61%	-	-
Horiz. %	206.30%	197.83%	284.65%	-319.69%	241.34%	224.61%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	346.51	365.30	449.08	548.47	546.74	501.28	465.11	-4.78%
YoY %	-5.14%	-18.66%	-18.12%	0.32%	9.07%	7.78%	-	-
Horiz. %	74.50%	78.54%	96.55%	117.92%	117.55%	107.78%	100.00%	-
EPS	19.38	17.28	20.54	-20.62	16.67	14.03	4.32	28.39%
YoY %	12.15%	-15.87%	199.61%	-223.70%	18.82%	224.77%	-	-
Horiz. %	448.61%	400.00%	475.46%	-477.31%	385.88%	324.77%	100.00%	-
DPS	5.52	3.47	4.50	2.50	5.00	3.42	2.50	14.09%
YoY %	59.08%	-22.89%	80.00%	-50.00%	46.20%	36.80%	-	-
Horiz. %	220.80%	138.80%	180.00%	100.00%	200.00%	136.80%	100.00%	-
NAPS	1.85	1.72	1.42	1.27	1.36	1.23	0.85	13.82%
YoY %	7.56%	21.13%	11.81%	-6.62%	10.57%	44.71%	-	-
Horiz. %	217.65%	202.35%	167.06%	149.41%	160.00%	144.71%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 413,703
RPS	228.04	247.90	260.60	310.51	303.79	278.76	252.11	-1.65%
YoY %	-8.01%	-4.87%	-16.07%	2.21%	8.98%	10.57%	-	-
Horiz. %	90.45%	98.33%	103.37%	123.16%	120.50%	110.57%	100.00%	-
EPS	12.76	11.73	11.92	-11.67	9.26	7.80	2.34	32.63%
YoY %	8.78%	-1.59%	202.14%	-226.03%	18.72%	233.33%	-	-
Horiz. %	545.30%	501.28%	509.40%	-498.72%	395.73%	333.33%	100.00%	-
DPS	3.63	2.35	2.58	1.39	2.78	1.90	1.35	17.90%
YoY %	54.47%	-8.91%	85.61%	-50.00%	46.32%	40.74%	-	-
Horiz. %	268.89%	174.07%	191.11%	102.96%	205.93%	140.74%	100.00%	-
NAPS	1.2175	1.1672	0.824	0.719	0.7557	0.684	0.4607	17.56%
YoY %	4.31%	41.65%	14.60%	-4.86%	10.48%	48.47%	-	-
Horiz. %	264.27%	253.35%	178.86%	156.07%	164.03%	148.47%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	2.30	2.02	3.11	2.34	0.94	1.01	0.89	-
P/RPS	0.66	0.55	0.69	0.43	0.17	0.20	0.19	23.04%
YoY %	20.00%	-20.29%	60.47%	152.94%	-15.00%	5.26%	-	-
Horiz. %	347.37%	289.47%	363.16%	226.32%	89.47%	105.26%	100.00%	-
P/EPS	11.87	11.69	15.14	-11.35	5.64	7.20	20.62	-8.78%
YoY %	1.54%	-22.79%	233.39%	-301.24%	-21.67%	-65.08%	-	-
Horiz. %	57.57%	56.69%	73.42%	-55.04%	27.35%	34.92%	100.00%	-
EY	8.43	8.56	6.60	-8.81	17.73	13.89	4.85	9.64%
YoY %	-1.52%	29.70%	174.91%	-149.69%	27.65%	186.39%	-	-
Horiz. %	173.81%	176.49%	136.08%	-181.65%	365.57%	286.39%	100.00%	-
DY	2.40	1.72	1.45	1.07	5.32	3.38	2.81	-2.59%
YoY %	39.53%	18.62%	35.51%	-79.89%	57.40%	20.28%	-	-
Horiz. %	85.41%	61.21%	51.60%	38.08%	189.32%	120.28%	100.00%	-
P/NAPS	1.24	1.17	2.19	1.84	0.69	0.82	1.05	2.80%
YoY %	5.98%	-46.58%	19.02%	166.67%	-15.85%	-21.90%	-	-
Horiz. %	118.10%	111.43%	208.57%	175.24%	65.71%	78.10%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	27/11/15	28/11/14	29/11/13	29/11/12	24/11/11	26/11/10	-
Price	2.11	2.17	2.32	2.32	0.87	1.07	1.24	-
P/RPS	0.61	0.59	0.52	0.42	0.16	0.21	0.27	14.53%
YoY %	3.39%	13.46%	23.81%	162.50%	-23.81%	-22.22%	-	-
Horiz. %	225.93%	218.52%	192.59%	155.56%	59.26%	77.78%	100.00%	-
P/EPS	10.89	12.56	11.30	-11.25	5.22	7.62	28.73	-14.91%
YoY %	-13.30%	11.15%	200.44%	-315.52%	-31.50%	-73.48%	-	-
Horiz. %	37.90%	43.72%	39.33%	-39.16%	18.17%	26.52%	100.00%	-
EY	9.19	7.96	8.85	-8.89	19.16	13.12	3.48	17.55%
YoY %	15.45%	-10.06%	199.55%	-146.40%	46.04%	277.01%	-	-
Horiz. %	264.08%	228.74%	254.31%	-255.46%	550.57%	377.01%	100.00%	-
DY	2.62	1.60	1.94	1.08	5.75	3.19	2.02	4.42%
YoY %	63.75%	-17.53%	79.63%	-81.22%	80.25%	57.92%	-	-
Horiz. %	129.70%	79.21%	96.04%	53.47%	284.65%	157.92%	100.00%	-
P/NAPS	1.14	1.26	1.63	1.83	0.64	0.87	1.46	-4.03%
YoY %	-9.52%	-22.70%	-10.93%	185.94%	-26.44%	-40.41%	-	-
Horiz. %	78.08%	86.30%	111.64%	125.34%	43.84%	59.59%	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