[MUHIBAH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
16-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -37.54%
YoY- -41.83%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,162,991 873,857 410,577 2,252,049 1,572,743 961,794 381,194 110.21%
PBT 49,579 28,270 8,835 68,182 53,011 48,010 23,511 64.36%
Tax -16,188 -7,476 -2,098 -39,297 -25,350 -14,048 -5,107 115.63%
NP 33,391 20,794 6,737 28,885 27,661 33,962 18,404 48.70%
-
NP to SH 24,718 16,083 5,298 12,680 20,301 29,299 15,162 38.47%
-
Tax Rate 32.65% 26.44% 23.75% 57.64% 47.82% 29.26% 21.72% -
Total Cost 1,129,600 853,063 403,840 2,223,164 1,545,082 927,832 362,790 113.08%
-
Net Worth 336,703 340,674 328,159 362,557 539,839 551,018 531,999 -26.26%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,540 - - - -
Div Payout % - - - 75.24% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 336,703 340,674 328,159 362,557 539,839 551,018 531,999 -26.26%
NOSH 396,100 396,133 395,373 381,639 380,168 380,012 379,999 2.80%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.87% 2.38% 1.64% 1.28% 1.76% 3.53% 4.83% -
ROE 7.34% 4.72% 1.61% 3.50% 3.76% 5.32% 2.85% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 293.59 220.60 103.85 590.10 413.70 253.10 100.31 104.47%
EPS 6.24 4.06 1.34 3.21 5.34 7.71 3.99 34.69%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.83 0.95 1.42 1.45 1.40 -28.27%
Adjusted Per Share Value based on latest NOSH - 393,354
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 159.15 119.58 56.19 308.19 215.23 131.62 52.17 110.19%
EPS 3.38 2.20 0.73 1.74 2.78 4.01 2.07 38.62%
DPS 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
NAPS 0.4608 0.4662 0.4491 0.4961 0.7388 0.7541 0.728 -26.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.89 0.93 1.01 1.00 1.28 1.33 0.79 -
P/RPS 0.30 0.42 0.97 0.17 0.31 0.53 0.79 -47.52%
P/EPS 14.26 22.91 75.37 30.10 23.97 17.25 19.80 -19.63%
EY 7.01 4.37 1.33 3.32 4.17 5.80 5.05 24.41%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.05 1.08 1.22 1.05 0.90 0.92 0.56 51.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 31/05/10 16/03/10 30/11/09 27/08/09 29/05/09 -
Price 1.24 0.86 0.88 0.92 1.03 1.29 1.29 -
P/RPS 0.42 0.39 0.85 0.16 0.25 0.51 1.29 -52.64%
P/EPS 19.87 21.18 65.67 27.69 19.29 16.73 32.33 -27.69%
EY 5.03 4.72 1.52 3.61 5.18 5.98 3.09 38.33%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 1.46 1.00 1.06 0.97 0.73 0.89 0.92 36.01%

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