[MUHIBAH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 184.95%
YoY- 19.82%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,936,401 1,691,000 1,585,622 1,544,836 2,625,525 2,166,285 2,089,078 -4.92%
PBT 132,570 116,725 120,854 119,708 -34,977 119,977 107,046 15.27%
Tax -16,355 -13,408 -24,328 -30,588 -26,106 -16,633 -11,318 27.73%
NP 116,215 103,317 96,526 89,120 -61,083 103,344 95,728 13.76%
-
NP to SH 86,379 80,850 81,064 79,204 -93,241 70,276 67,166 18.20%
-
Tax Rate 12.34% 11.49% 20.13% 25.55% - 13.86% 10.57% -
Total Cost 1,820,186 1,587,682 1,489,096 1,455,716 2,686,608 2,062,941 1,993,350 -5.86%
-
Net Worth 551,731 519,637 500,545 475,711 455,183 552,671 552,940 -0.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,528 - - - 10,160 - - -
Div Payout % 21.45% - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 551,731 519,637 500,545 475,711 455,183 552,671 552,940 -0.14%
NOSH 411,739 409,163 406,947 406,591 406,413 406,376 406,573 0.84%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.00% 6.11% 6.09% 5.77% -2.33% 4.77% 4.58% -
ROE 15.66% 15.56% 16.20% 16.65% -20.48% 12.72% 12.15% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 470.30 413.28 389.64 379.95 646.02 533.07 513.83 -5.71%
EPS 20.98 19.76 19.92 19.48 -22.94 17.29 16.52 17.22%
DPS 4.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.34 1.27 1.23 1.17 1.12 1.36 1.36 -0.98%
Adjusted Per Share Value based on latest NOSH - 406,591
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 265.35 231.72 217.28 211.70 359.79 296.86 286.28 -4.92%
EPS 11.84 11.08 11.11 10.85 -12.78 9.63 9.20 18.26%
DPS 2.54 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 0.7561 0.7121 0.6859 0.6519 0.6238 0.7573 0.7577 -0.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.28 2.34 1.74 1.22 0.82 0.94 1.02 -
P/RPS 0.48 0.57 0.45 0.32 0.13 0.18 0.20 78.97%
P/EPS 10.87 11.84 8.73 6.26 -3.57 5.44 6.17 45.71%
EY 9.20 8.44 11.45 15.97 -27.98 18.40 16.20 -31.35%
DY 1.97 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 1.70 1.84 1.41 1.04 0.73 0.69 0.75 72.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 -
Price 2.40 2.32 2.18 1.43 0.815 0.87 0.92 -
P/RPS 0.51 0.56 0.56 0.38 0.13 0.16 0.18 99.85%
P/EPS 11.44 11.74 10.94 7.34 -3.55 5.03 5.57 61.36%
EY 8.74 8.52 9.14 13.62 -28.15 19.88 17.96 -38.05%
DY 1.88 0.00 0.00 0.00 3.07 0.00 0.00 -
P/NAPS 1.79 1.83 1.77 1.22 0.73 0.64 0.68 90.31%

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