[MUHIBAH] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -6.37%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,388,281 1,918,623 1,707,473 1,733,620 1,936,401 2,625,525 2,026,366 -6.10%
PBT 216,458 182,546 171,701 143,689 132,570 -34,977 111,716 11.64%
Tax -20,141 -21,591 -27,844 -24,833 -16,355 -26,106 -29,184 -5.98%
NP 196,317 160,955 143,857 118,856 116,215 -61,083 82,532 15.52%
-
NP to SH 131,608 105,501 85,601 81,550 86,379 -93,241 63,772 12.82%
-
Tax Rate 9.30% 11.83% 16.22% 17.28% 12.34% - 26.12% -
Total Cost 1,191,964 1,757,668 1,563,616 1,614,764 1,820,186 2,686,608 1,943,834 -7.82%
-
Net Worth 1,047,121 975,424 531,005 652,953 419,675 451,226 405,806 17.09%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 33,623 26,427 26,550 17,182 18,885 10,162 20,290 8.77%
Div Payout % 25.55% 25.05% 31.02% 21.07% 21.86% 0.00% 31.82% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,047,121 975,424 531,005 652,953 419,675 451,226 405,806 17.09%
NOSH 482,114 480,504 531,005 429,574 419,675 406,510 405,806 2.91%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.14% 8.39% 8.43% 6.86% 6.00% -2.33% 4.07% -
ROE 12.57% 10.82% 16.12% 12.49% 20.58% -20.66% 15.71% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 289.03 399.29 321.55 403.57 461.40 645.87 499.34 -8.70%
EPS 27.40 21.96 16.12 18.98 20.58 -22.94 15.71 9.70%
DPS 7.00 5.50 5.00 4.00 4.50 2.50 5.00 5.76%
NAPS 2.18 2.03 1.00 1.52 1.00 1.11 1.00 13.85%
Adjusted Per Share Value based on latest NOSH - 429,574
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 189.98 262.56 233.66 237.24 264.99 359.30 277.30 -6.10%
EPS 18.01 14.44 11.71 11.16 11.82 -12.76 8.73 12.81%
DPS 4.60 3.62 3.63 2.35 2.58 1.39 2.78 8.74%
NAPS 1.433 1.3348 0.7267 0.8935 0.5743 0.6175 0.5553 17.10%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.84 2.23 2.21 1.87 2.28 0.82 1.13 -
P/RPS 0.98 0.56 0.69 0.46 0.49 0.13 0.23 27.29%
P/EPS 10.37 10.16 13.71 9.85 11.08 -3.58 7.19 6.28%
EY 9.65 9.85 7.29 10.15 9.03 -27.97 13.91 -5.90%
DY 2.46 2.47 2.26 2.14 1.97 3.05 4.42 -9.29%
P/NAPS 1.30 1.10 2.21 1.23 2.28 0.74 1.13 2.36%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 3.10 2.50 2.28 2.29 2.40 0.815 1.41 -
P/RPS 1.07 0.63 0.71 0.57 0.52 0.13 0.28 25.01%
P/EPS 11.31 11.39 14.14 12.06 11.66 -3.55 8.97 3.93%
EY 8.84 8.78 7.07 8.29 8.58 -28.14 11.15 -3.79%
DY 2.26 2.20 2.19 1.75 1.88 3.07 3.55 -7.24%
P/NAPS 1.42 1.23 2.28 1.51 2.40 0.73 1.41 0.11%

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