[MUHIBAH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 49.61%
YoY- 15.05%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 860,092 393,948 1,936,401 1,268,250 792,811 386,209 2,625,525 -52.57%
PBT 75,546 30,943 132,570 87,544 60,427 29,927 -34,977 -
Tax -23,131 -8,650 -16,355 -10,056 -12,164 -7,647 -26,106 -7.76%
NP 52,415 22,293 116,215 77,488 48,263 22,280 -61,083 -
-
NP to SH 41,090 20,163 86,379 60,638 40,532 19,801 -93,241 -
-
Tax Rate 30.62% 27.95% 12.34% 11.49% 20.13% 25.55% - -
Total Cost 807,677 371,655 1,820,186 1,190,762 744,548 363,929 2,686,608 -55.22%
-
Net Worth 599,053 580,896 551,731 519,637 500,545 475,711 455,183 20.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 18,528 - - - 10,160 -
Div Payout % - - 21.45% - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 599,053 580,896 551,731 519,637 500,545 475,711 455,183 20.15%
NOSH 421,868 420,939 411,739 409,163 406,947 406,591 406,413 2.52%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.09% 5.66% 6.00% 6.11% 6.09% 5.77% -2.33% -
ROE 6.86% 3.47% 15.66% 11.67% 8.10% 4.16% -20.48% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 203.88 93.59 470.30 309.96 194.82 94.99 646.02 -53.74%
EPS 9.74 4.79 20.98 14.82 9.96 4.87 -22.94 -
DPS 0.00 0.00 4.50 0.00 0.00 0.00 2.50 -
NAPS 1.42 1.38 1.34 1.27 1.23 1.17 1.12 17.19%
Adjusted Per Share Value based on latest NOSH - 413,703
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.86 53.98 265.35 173.79 108.64 52.92 359.79 -52.57%
EPS 5.63 2.76 11.84 8.31 5.55 2.71 -12.78 -
DPS 0.00 0.00 2.54 0.00 0.00 0.00 1.39 -
NAPS 0.8209 0.796 0.7561 0.7121 0.6859 0.6519 0.6238 20.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.99 2.89 2.28 2.34 1.74 1.22 0.82 -
P/RPS 1.47 3.09 0.48 0.75 0.89 1.28 0.13 406.03%
P/EPS 30.70 60.33 10.87 15.79 17.47 25.05 -3.57 -
EY 3.26 1.66 9.20 6.33 5.72 3.99 -27.98 -
DY 0.00 0.00 1.97 0.00 0.00 0.00 3.05 -
P/NAPS 2.11 2.09 1.70 1.84 1.41 1.04 0.73 103.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 3.17 2.79 2.40 2.32 2.18 1.43 0.815 -
P/RPS 1.55 2.98 0.51 0.75 1.12 1.51 0.13 424.28%
P/EPS 32.55 58.25 11.44 15.65 21.89 29.36 -3.55 -
EY 3.07 1.72 8.74 6.39 4.57 3.41 -28.15 -
DY 0.00 0.00 1.88 0.00 0.00 0.00 3.07 -
P/NAPS 2.23 2.02 1.79 1.83 1.77 1.22 0.73 110.96%

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