[MUHIBAH] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

31-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 5.27%

YoY- 29.05%

Quarter Report

MEB Group Bursa Annoucement Q12017.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	1,670,047	1,593,199	1,395,883	1,678,334	1,817,237	1,711,684	1,944,140	-2.49%
YoY %	4.82%	14.14%	-16.83%	-7.64%	6.17%	-11.96%	-	-
Horiz. %	85.90%	81.95%	71.80%	86.33%	93.47%	88.04%	100.00%	-
PBT	121,081	258,067	231,070	189,766	173,785	152,315	133,586	-1.62%
YoY %	-53.08%	11.68%	21.77%	9.20%	14.10%	14.02%	-	-
Horiz. %	90.64%	193.18%	172.97%	142.06%	130.09%	114.02%	100.00%	-
Tax	-37,520	-29,999	-19,748	-17,972	-28,408	-23,738	-17,358	13.69%
YoY %	-25.07%	-51.91%	-9.88%	36.74%	-19.67%	-36.76%	-	-
Horiz. %	216.15%	172.83%	113.77%	103.54%	163.66%	136.76%	100.00%	-
NP	83,561	228,068	211,322	171,794	145,377	128,577	116,228	-5.34%
YoY %	-63.36%	7.92%	23.01%	18.17%	13.07%	10.62%	-	-
Horiz. %	71.89%	196.22%	181.82%	147.81%	125.08%	110.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,891	141,634	138,471	111,065	86,062	84,676	86,741	-30.34%
YoY %	-93.02%	2.28%	24.68%	29.05%	1.64%	-2.38%	-	-
Horiz. %	11.40%	163.28%	159.64%	128.04%	99.22%	97.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.99%	11.62%	8.55%	9.47%	16.35%	15.58%	12.99%	-
YoY %	166.70%	35.91%	-9.71%	-42.08%	4.94%	19.94%	-	-
Horiz. %	238.57%	89.45%	65.82%	72.90%	125.87%	119.94%	100.00%	-
Total Cost	1,586,486	1,365,131	1,184,561	1,506,540	1,671,860	1,583,107	1,827,912	-2.33%
YoY %	16.21%	15.24%	-21.37%	-9.89%	5.61%	-13.39%	-	-
Horiz. %	86.79%	74.68%	64.80%	82.42%	91.46%	86.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,150,461	1,141,778	1,008,695	999,559	830,780	682,683	580,896	12.05%
YoY %	0.76%	13.19%	0.91%	20.32%	21.69%	17.52%	-	-
Horiz. %	198.05%	196.55%	173.64%	172.07%	143.02%	117.52%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	12,082	36,118	33,623	26,427	26,550	17,182	18,885	-7.16%
YoY %	-66.55%	7.42%	27.23%	-0.46%	54.52%	-9.02%	-	-
Horiz. %	63.98%	191.25%	178.04%	139.94%	140.59%	90.98%	100.00%	-
Div Payout %	122.15%	25.50%	24.28%	23.79%	30.85%	20.29%	21.77%	-
YoY %	379.02%	5.02%	2.06%	-22.88%	52.05%	-6.80%	-	-
Horiz. %	561.09%	117.13%	111.53%	109.28%	141.71%	93.20%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	1,150,461	1,141,778	1,008,695	999,559	830,780	682,683	580,896	12.05%
YoY %	0.76%	13.19%	0.91%	20.32%	21.69%	17.52%	-	-
Horiz. %	198.05%	196.55%	173.64%	172.07%	143.02%	117.52%	100.00%	-
NOSH	485,228	483,640	482,114	480,557	469,367	432,077	420,939	2.39%
YoY %	0.33%	0.32%	0.32%	2.38%	8.63%	2.65%	-	-
Horiz. %	115.27%	114.90%	114.53%	114.16%	111.50%	102.65%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	5.00%	14.32%	15.14%	10.24%	8.00%	7.51%	5.98%	-
YoY %	-65.08%	-5.42%	47.85%	28.00%	6.52%	25.59%	-	-
Horiz. %	83.61%	239.46%	253.18%	171.24%	133.78%	125.59%	100.00%	-
ROE	0.86%	12.40%	13.73%	11.11%	10.36%	12.40%	14.93%	-
YoY %	-93.06%	-9.69%	23.58%	7.24%	-16.45%	-16.95%	-	-
Horiz. %	5.76%	83.05%	91.96%	74.41%	69.39%	83.05%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	345.49	330.70	290.61	349.25	387.17	396.15	461.86	-4.71%
YoY %	4.47%	13.80%	-16.79%	-9.79%	-2.27%	-14.23%	-	-
Horiz. %	74.80%	71.60%	62.92%	75.62%	83.83%	85.77%	100.00%	-
EPS	2.05	29.40	28.83	23.11	18.34	19.60	20.61	-31.90%
YoY %	-93.03%	1.98%	24.75%	26.01%	-6.43%	-4.90%	-	-
Horiz. %	9.95%	142.65%	139.88%	112.13%	88.99%	95.10%	100.00%	-
DPS	2.50	7.50	7.00	5.50	5.66	3.98	4.49	-9.29%
YoY %	-66.67%	7.14%	27.27%	-2.83%	42.21%	-11.36%	-	-
Horiz. %	55.68%	167.04%	155.90%	122.49%	126.06%	88.64%	100.00%	-
NAPS	2.38	2.37	2.10	2.08	1.77	1.58	1.38	9.49%
YoY %	0.42%	12.86%	0.96%	17.51%	12.03%	14.49%	-	-
Horiz. %	172.46%	171.74%	152.17%	150.72%	128.26%	114.49%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 480,557
RPS	228.85	218.32	191.28	229.99	249.02	234.56	266.41	-2.49%
YoY %	4.82%	14.14%	-16.83%	-7.64%	6.16%	-11.96%	-	-
Horiz. %	85.90%	81.95%	71.80%	86.33%	93.47%	88.04%	100.00%	-
EPS	1.36	19.41	18.98	15.22	11.79	11.60	11.89	-30.30%
YoY %	-92.99%	2.27%	24.70%	29.09%	1.64%	-2.44%	-	-
Horiz. %	11.44%	163.25%	159.63%	128.01%	99.16%	97.56%	100.00%	-
DPS	1.66	4.95	4.61	3.62	3.64	2.35	2.59	-7.13%
YoY %	-66.46%	7.38%	27.35%	-0.55%	54.89%	-9.27%	-	-
Horiz. %	64.09%	191.12%	177.99%	139.77%	140.54%	90.73%	100.00%	-
NAPS	1.5765	1.5646	1.3823	1.3697	1.1385	0.9355	0.796	12.05%
YoY %	0.76%	13.19%	0.92%	20.31%	21.70%	17.53%	-	-
Horiz. %	198.05%	196.56%	173.66%	172.07%	143.03%	117.53%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.75	2.93	2.95	2.71	2.42	2.20	2.89	-
P/RPS	0.22	0.89	1.02	0.78	0.63	0.56	0.63	-16.07%
YoY %	-75.28%	-12.75%	30.77%	23.81%	12.50%	-11.11%	-	-
Horiz. %	34.92%	141.27%	161.90%	123.81%	100.00%	88.89%	100.00%	-
P/EPS	36.65	9.97	10.23	11.73	13.20	11.23	14.02	17.35%
YoY %	267.60%	-2.54%	-12.79%	-11.14%	17.54%	-19.90%	-	-
Horiz. %	261.41%	71.11%	72.97%	83.67%	94.15%	80.10%	100.00%	-
EY	2.73	10.03	9.77	8.53	7.58	8.91	7.13	-14.77%
YoY %	-72.78%	2.66%	14.54%	12.53%	-14.93%	24.96%	-	-
Horiz. %	38.29%	140.67%	137.03%	119.64%	106.31%	124.96%	100.00%	-
DY	3.33	2.56	2.37	2.03	2.34	1.81	1.55	13.57%
YoY %	30.08%	8.02%	16.75%	-13.25%	29.28%	16.77%	-	-
Horiz. %	214.84%	165.16%	152.90%	130.97%	150.97%	116.77%	100.00%	-
P/NAPS	0.32	1.24	1.40	1.30	1.37	1.39	2.09	-26.83%
YoY %	-74.19%	-11.43%	7.69%	-5.11%	-1.44%	-33.49%	-	-
Horiz. %	15.31%	59.33%	66.99%	62.20%	65.55%	66.51%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	22/06/20	31/05/19	30/05/18	31/05/17	31/05/16	29/05/15	29/05/14	-
Price	0.955	2.75	2.92	2.75	2.19	2.42	2.79	-
P/RPS	0.28	0.83	1.00	0.79	0.57	0.61	0.60	-11.91%
YoY %	-66.27%	-17.00%	26.58%	38.60%	-6.56%	1.67%	-	-
Horiz. %	46.67%	138.33%	166.67%	131.67%	95.00%	101.67%	100.00%	-
P/EPS	46.67	9.35	10.13	11.90	11.94	12.35	13.54	22.88%
YoY %	399.14%	-7.70%	-14.87%	-0.34%	-3.32%	-8.79%	-	-
Horiz. %	344.68%	69.05%	74.82%	87.89%	88.18%	91.21%	100.00%	-
EY	2.14	10.69	9.87	8.40	8.37	8.10	7.39	-18.64%
YoY %	-79.98%	8.31%	17.50%	0.36%	3.33%	9.61%	-	-
Horiz. %	28.96%	144.65%	133.56%	113.67%	113.26%	109.61%	100.00%	-
DY	2.62	2.73	2.40	2.00	2.58	1.64	1.61	8.44%
YoY %	-4.03%	13.75%	20.00%	-22.48%	57.32%	1.86%	-	-
Horiz. %	162.73%	169.57%	149.07%	124.22%	160.25%	101.86%	100.00%	-
P/NAPS	0.40	1.16	1.39	1.32	1.24	1.53	2.02	-23.63%
YoY %	-65.52%	-16.55%	5.30%	6.45%	-18.95%	-24.26%	-	-
Horiz. %	19.80%	57.43%	68.81%	65.35%	61.39%	75.74%	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