[MUHIBAH] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 11.83%
YoY- 93.58%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,733,620 1,936,401 2,625,525 2,026,366 1,768,884 2,252,049 2,033,535 -2.62%
PBT 143,689 132,570 -34,977 111,716 53,277 68,183 44,930 21.36%
Tax -24,833 -16,355 -26,106 -29,184 -6,993 -39,297 -10,059 16.24%
NP 118,856 116,215 -61,083 82,532 46,284 28,886 34,871 22.66%
-
NP to SH 81,550 86,379 -93,241 63,772 32,944 12,681 21,799 24.58%
-
Tax Rate 17.28% 12.34% - 26.12% 13.13% 57.63% 22.39% -
Total Cost 1,614,764 1,820,186 2,686,608 1,943,834 1,722,600 2,223,163 1,998,664 -3.49%
-
Net Worth 652,953 419,675 451,226 405,806 396,593 546,762 441,893 6.72%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 17,182 18,885 10,162 20,290 13,880 9,833 9,776 9.85%
Div Payout % 21.07% 21.86% 0.00% 31.82% 42.13% 77.55% 44.85% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 652,953 419,675 451,226 405,806 396,593 546,762 441,893 6.72%
NOSH 429,574 419,675 406,510 405,806 396,593 393,354 391,056 1.57%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.86% 6.00% -2.33% 4.07% 2.62% 1.28% 1.71% -
ROE 12.49% 20.58% -20.66% 15.71% 8.31% 2.32% 4.93% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 403.57 461.40 645.87 499.34 446.02 572.52 520.01 -4.13%
EPS 18.98 20.58 -22.94 15.71 8.31 3.22 5.57 22.65%
DPS 4.00 4.50 2.50 5.00 3.50 2.50 2.50 8.14%
NAPS 1.52 1.00 1.11 1.00 1.00 1.39 1.13 5.06%
Adjusted Per Share Value based on latest NOSH - 405,806
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 237.57 265.35 359.79 277.68 242.40 308.61 278.66 -2.62%
EPS 11.18 11.84 -12.78 8.74 4.51 1.74 2.99 24.57%
DPS 2.35 2.59 1.39 2.78 1.90 1.35 1.34 9.81%
NAPS 0.8948 0.5751 0.6183 0.5561 0.5435 0.7493 0.6055 6.72%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.87 2.28 0.82 1.13 1.50 1.00 0.99 -
P/RPS 0.46 0.49 0.13 0.23 0.34 0.17 0.19 15.87%
P/EPS 9.85 11.08 -3.58 7.19 18.06 31.02 17.76 -9.35%
EY 10.15 9.03 -27.97 13.91 5.54 3.22 5.63 10.31%
DY 2.14 1.97 3.05 4.42 2.33 2.50 2.53 -2.75%
P/NAPS 1.23 2.28 0.74 1.13 1.50 0.72 0.88 5.73%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 16/03/10 27/02/09 -
Price 2.29 2.40 0.815 1.41 1.47 0.92 0.82 -
P/RPS 0.57 0.52 0.13 0.28 0.33 0.16 0.16 23.57%
P/EPS 12.06 11.66 -3.55 8.97 17.70 28.54 14.71 -3.25%
EY 8.29 8.58 -28.14 11.15 5.65 3.50 6.80 3.35%
DY 1.75 1.88 3.07 3.55 2.38 2.72 3.05 -8.83%
P/NAPS 1.51 2.40 0.73 1.41 1.47 0.66 0.73 12.87%

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