[MUHIBAH] YoY TTM Result on 31-Mar-2011 [#1]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

26-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 39.16%

YoY- 1527.48%

Quarter Report

01 MEB Group- Bursa Announcement 31.3.2011 - Amended.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	1,944,140	2,592,531	2,051,233	1,752,643	2,281,432	2,028,752	1,544,692	3.90%
YoY %	-25.01%	26.39%	17.04%	-23.18%	12.45%	31.34%	-	-
Horiz. %	125.86%	167.83%	132.79%	113.46%	147.69%	131.34%	100.00%	-
PBT	133,586	-29,747	111,330	69,525	53,507	41,947	110,224	3.25%
YoY %	549.07%	-126.72%	60.13%	29.94%	27.56%	-61.94%	-	-
Horiz. %	121.20%	-26.99%	101.00%	63.08%	48.54%	38.06%	100.00%	-
Tax	-17,358	-30,169	-27,148	-10,515	-36,288	-11,653	-13,508	4.26%
YoY %	42.46%	-11.13%	-158.18%	71.02%	-211.40%	13.73%	-	-
Horiz. %	128.50%	223.34%	200.98%	77.84%	268.64%	86.27%	100.00%	-
NP	116,228	-59,916	84,182	59,010	17,219	30,294	96,716	3.10%
YoY %	293.98%	-171.17%	42.66%	242.70%	-43.16%	-68.68%	-	-
Horiz. %	120.17%	-61.95%	87.04%	61.01%	17.80%	31.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,741	-89,966	62,098	45,846	2,817	16,688	75,821	2.26%
YoY %	196.42%	-244.88%	35.45%	1,527.48%	-83.12%	-77.99%	-	-
Horiz. %	114.40%	-118.66%	81.90%	60.47%	3.72%	22.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.99%	-	24.39%	15.12%	67.82%	27.78%	12.26%	-
YoY %	0.00%	-	61.31%	-77.71%	144.13%	126.59%	-	-
Horiz. %	105.95%	-	198.94%	123.33%	553.18%	226.59%	100.00%	-
Total Cost	1,827,912	2,652,447	1,967,051	1,693,633	2,264,213	1,998,458	1,447,976	3.95%
YoY %	-31.09%	34.84%	16.14%	-25.20%	13.30%	38.02%	-	-
Horiz. %	126.24%	183.18%	135.85%	116.97%	156.37%	138.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	580,896	475,711	531,917	472,882	325,728	531,999	408,514	6.04%
YoY %	22.11%	-10.57%	12.48%	45.18%	-38.77%	30.23%	-	-
Horiz. %	142.20%	116.45%	130.21%	115.76%	79.73%	130.23%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	18,885	10,162	20,290	13,880	9,833	9,776	17,195	1.57%
YoY %	85.84%	-49.92%	46.18%	41.16%	0.58%	-43.15%	-	-
Horiz. %	109.83%	59.10%	118.00%	80.72%	57.19%	56.85%	100.00%	-
Div Payout %	21.77%	0.00%	32.67%	30.28%	349.09%	58.58%	22.68%	-
YoY %	0.00%	0.00%	7.89%	-91.33%	495.92%	158.29%	-	-
Horiz. %	95.99%	0.00%	144.05%	133.51%	1,539.20%	258.29%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	580,896	475,711	531,917	472,882	325,728	531,999	408,514	6.04%
YoY %	22.11%	-10.57%	12.48%	45.18%	-38.77%	30.23%	-	-
Horiz. %	142.20%	116.45%	130.21%	115.76%	79.73%	130.23%	100.00%	-
NOSH	420,939	406,591	406,044	397,379	392,444	379,999	381,789	1.63%
YoY %	3.53%	0.13%	2.18%	1.26%	3.28%	-0.47%	-	-
Horiz. %	110.25%	106.50%	106.35%	104.08%	102.79%	99.53%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	5.98%	-2.31%	4.10%	3.37%	0.75%	1.49%	6.26%	-
YoY %	358.87%	-156.34%	21.66%	349.33%	-49.66%	-76.20%	-	-
Horiz. %	95.53%	-36.90%	65.50%	53.83%	11.98%	23.80%	100.00%	-
ROE	14.93%	-18.91%	11.67%	9.70%	0.86%	3.14%	18.56%	-
YoY %	178.95%	-262.04%	20.31%	1,027.91%	-72.61%	-83.08%	-	-
Horiz. %	80.44%	-101.89%	62.88%	52.26%	4.63%	16.92%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	461.86	637.63	505.17	441.05	581.34	533.88	404.59	2.22%
YoY %	-27.57%	26.22%	14.54%	-24.13%	8.89%	31.96%	-	-
Horiz. %	114.16%	157.60%	124.86%	109.01%	143.69%	131.96%	100.00%	-
EPS	20.61	-22.13	15.29	11.54	0.72	4.39	19.86	0.61%
YoY %	193.13%	-244.74%	32.50%	1,502.78%	-83.60%	-77.90%	-	-
Horiz. %	103.78%	-111.43%	76.99%	58.11%	3.63%	22.10%	100.00%	-
DPS	4.49	2.50	5.00	3.50	2.51	2.57	4.50	-0.03%
YoY %	79.60%	-50.00%	42.86%	39.44%	-2.33%	-42.89%	-	-
Horiz. %	99.78%	55.56%	111.11%	77.78%	55.78%	57.11%	100.00%	-
NAPS	1.38	1.17	1.31	1.19	0.83	1.40	1.07	4.32%
YoY %	17.95%	-10.69%	10.08%	43.37%	-40.71%	30.84%	-	-
Horiz. %	128.97%	109.35%	122.43%	111.21%	77.57%	130.84%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 397,379
RPS	266.05	354.78	280.71	239.84	312.21	277.63	211.39	3.90%
YoY %	-25.01%	26.39%	17.04%	-23.18%	12.46%	31.34%	-	-
Horiz. %	125.86%	167.83%	132.79%	113.46%	147.69%	131.34%	100.00%	-
EPS	11.87	-12.31	8.50	6.27	0.39	2.28	10.38	2.25%
YoY %	196.43%	-244.82%	35.57%	1,507.69%	-82.89%	-78.03%	-	-
Horiz. %	114.35%	-118.59%	81.89%	60.40%	3.76%	21.97%	100.00%	-
DPS	2.58	1.39	2.78	1.90	1.35	1.34	2.35	1.56%
YoY %	85.61%	-50.00%	46.32%	40.74%	0.75%	-42.98%	-	-
Horiz. %	109.79%	59.15%	118.30%	80.85%	57.45%	57.02%	100.00%	-
NAPS	0.7949	0.651	0.7279	0.6471	0.4458	0.728	0.559	6.04%
YoY %	22.10%	-10.56%	12.49%	45.15%	-38.76%	30.23%	-	-
Horiz. %	142.20%	116.46%	130.21%	115.76%	79.75%	130.23%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	2.89	1.22	1.25	1.62	1.01	0.79	2.80	-
P/RPS	0.63	0.19	0.25	0.37	0.17	0.15	0.69	-1.50%
YoY %	231.58%	-24.00%	-32.43%	117.65%	13.33%	-78.26%	-	-
Horiz. %	91.30%	27.54%	36.23%	53.62%	24.64%	21.74%	100.00%	-
P/EPS	14.02	-5.51	8.17	14.04	140.71	17.99	14.10	-0.09%
YoY %	354.45%	-167.44%	-41.81%	-90.02%	682.16%	27.59%	-	-
Horiz. %	99.43%	-39.08%	57.94%	99.57%	997.94%	127.59%	100.00%	-
EY	7.13	-18.14	12.23	7.12	0.71	5.56	7.09	0.09%
YoY %	139.31%	-248.32%	71.77%	902.82%	-87.23%	-21.58%	-	-
Horiz. %	100.56%	-255.85%	172.50%	100.42%	10.01%	78.42%	100.00%	-
DY	1.55	2.05	4.00	2.16	2.48	3.26	1.61	-0.63%
YoY %	-24.39%	-48.75%	85.19%	-12.90%	-23.93%	102.48%	-	-
Horiz. %	96.27%	127.33%	248.45%	134.16%	154.04%	202.48%	100.00%	-
P/NAPS	2.09	1.04	0.95	1.36	1.22	0.56	2.62	-3.69%
YoY %	100.96%	9.47%	-30.15%	11.48%	117.86%	-78.63%	-	-
Horiz. %	79.77%	39.69%	36.26%	51.91%	46.56%	21.37%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	31/05/13	31/05/12	26/05/11	31/05/10	29/05/09	29/05/08	-
Price	2.79	1.43	1.21	1.73	0.88	1.29	2.55	-
P/RPS	0.60	0.22	0.24	0.39	0.15	0.24	0.63	-0.80%
YoY %	172.73%	-8.33%	-38.46%	160.00%	-37.50%	-61.90%	-	-
Horiz. %	95.24%	34.92%	38.10%	61.90%	23.81%	38.10%	100.00%	-
P/EPS	13.54	-6.46	7.91	15.00	122.60	29.37	12.84	0.88%
YoY %	309.60%	-181.67%	-47.27%	-87.77%	317.43%	128.74%	-	-
Horiz. %	105.45%	-50.31%	61.60%	116.82%	954.83%	228.74%	100.00%	-
EY	7.39	-15.47	12.64	6.67	0.82	3.40	7.79	-0.87%
YoY %	147.77%	-222.39%	89.51%	713.41%	-75.88%	-56.35%	-	-
Horiz. %	94.87%	-198.59%	162.26%	85.62%	10.53%	43.65%	100.00%	-
DY	1.61	1.75	4.13	2.02	2.85	1.99	1.77	-1.56%
YoY %	-8.00%	-57.63%	104.46%	-29.12%	43.22%	12.43%	-	-
Horiz. %	90.96%	98.87%	233.33%	114.12%	161.02%	112.43%	100.00%	-
P/NAPS	2.02	1.22	0.92	1.45	1.06	0.92	2.38	-2.69%
YoY %	65.57%	32.61%	-36.55%	36.79%	15.22%	-61.34%	-	-
Horiz. %	84.87%	51.26%	38.66%	60.92%	44.54%	38.66%	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