[MUHIBAH] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -237.77%
YoY- -246.21%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,707,473 1,733,620 1,936,401 2,625,525 2,026,366 1,768,884 2,252,049 -4.50%
PBT 171,701 143,689 132,570 -34,977 111,716 53,277 68,183 16.63%
Tax -27,844 -24,833 -16,355 -26,106 -29,184 -6,993 -39,297 -5.57%
NP 143,857 118,856 116,215 -61,083 82,532 46,284 28,886 30.66%
-
NP to SH 85,601 81,550 86,379 -93,241 63,772 32,944 12,681 37.45%
-
Tax Rate 16.22% 17.28% 12.34% - 26.12% 13.13% 57.63% -
Total Cost 1,563,616 1,614,764 1,820,186 2,686,608 1,943,834 1,722,600 2,223,163 -5.69%
-
Net Worth 531,005 652,953 419,675 451,226 405,806 396,593 546,762 -0.48%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 26,550 17,182 18,885 10,162 20,290 13,880 9,833 17.99%
Div Payout % 31.02% 21.07% 21.86% 0.00% 31.82% 42.13% 77.55% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 531,005 652,953 419,675 451,226 405,806 396,593 546,762 -0.48%
NOSH 531,005 429,574 419,675 406,510 405,806 396,593 393,354 5.12%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.43% 6.86% 6.00% -2.33% 4.07% 2.62% 1.28% -
ROE 16.12% 12.49% 20.58% -20.66% 15.71% 8.31% 2.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 321.55 403.57 461.40 645.87 499.34 446.02 572.52 -9.16%
EPS 16.12 18.98 20.58 -22.94 15.71 8.31 3.22 30.77%
DPS 5.00 4.00 4.50 2.50 5.00 3.50 2.50 12.24%
NAPS 1.00 1.52 1.00 1.11 1.00 1.00 1.39 -5.33%
Adjusted Per Share Value based on latest NOSH - 406,510
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 234.40 237.99 265.82 360.43 278.17 242.83 309.16 -4.50%
EPS 11.75 11.19 11.86 -12.80 8.75 4.52 1.74 37.46%
DPS 3.64 2.36 2.59 1.40 2.79 1.91 1.35 17.96%
NAPS 0.729 0.8964 0.5761 0.6194 0.5571 0.5444 0.7506 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.21 1.87 2.28 0.82 1.13 1.50 1.00 -
P/RPS 0.69 0.46 0.49 0.13 0.23 0.34 0.17 26.28%
P/EPS 13.71 9.85 11.08 -3.58 7.19 18.06 31.02 -12.71%
EY 7.29 10.15 9.03 -27.97 13.91 5.54 3.22 14.58%
DY 2.26 2.14 1.97 3.05 4.42 2.33 2.50 -1.66%
P/NAPS 2.21 1.23 2.28 0.74 1.13 1.50 0.72 20.54%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 16/03/10 -
Price 2.28 2.29 2.40 0.815 1.41 1.47 0.92 -
P/RPS 0.71 0.57 0.52 0.13 0.28 0.33 0.16 28.17%
P/EPS 14.14 12.06 11.66 -3.55 8.97 17.70 28.54 -11.04%
EY 7.07 8.29 8.58 -28.14 11.15 5.65 3.50 12.42%
DY 2.19 1.75 1.88 3.07 3.55 2.38 2.72 -3.54%
P/NAPS 2.28 1.51 2.40 0.73 1.41 1.47 0.66 22.93%

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