[MUHIBAH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 33.28%
YoY- 159.81%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,431,160 907,438 394,336 1,768,884 1,162,991 873,857 410,577 129.72%
PBT 81,629 48,371 25,083 53,277 49,579 28,270 8,835 339.71%
Tax -21,920 -11,510 -5,620 -6,993 -16,188 -7,476 -2,098 377.24%
NP 59,709 36,861 19,463 46,284 33,391 20,794 6,737 327.69%
-
NP to SH 48,800 32,017 18,200 32,944 24,718 16,083 5,298 338.81%
-
Tax Rate 26.85% 23.80% 22.41% 13.13% 32.65% 26.44% 23.75% -
Total Cost 1,371,451 870,577 374,873 1,722,600 1,129,600 853,063 403,840 125.76%
-
Net Worth 493,212 481,847 472,882 451,194 336,703 340,674 328,159 31.17%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 13,852 - - - -
Div Payout % - - - 42.05% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 493,212 481,847 472,882 451,194 336,703 340,674 328,159 31.17%
NOSH 400,986 398,221 397,379 395,784 396,100 396,133 395,373 0.94%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.17% 4.06% 4.94% 2.62% 2.87% 2.38% 1.64% -
ROE 9.89% 6.64% 3.85% 7.30% 7.34% 4.72% 1.61% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 356.91 227.87 99.23 446.93 293.59 220.60 103.85 127.56%
EPS 12.17 8.04 4.58 8.32 6.24 4.06 1.34 334.71%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.23 1.21 1.19 1.14 0.85 0.86 0.83 29.95%
Adjusted Per Share Value based on latest NOSH - 396,593
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 196.17 124.38 54.05 242.47 159.41 119.78 56.28 129.71%
EPS 6.69 4.39 2.49 4.52 3.39 2.20 0.73 337.33%
DPS 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
NAPS 0.6761 0.6605 0.6482 0.6185 0.4615 0.467 0.4498 31.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.01 1.42 1.62 1.50 0.89 0.93 1.01 -
P/RPS 0.28 0.62 1.63 0.34 0.30 0.42 0.97 -56.28%
P/EPS 8.30 17.66 35.37 18.02 14.26 22.91 75.37 -76.99%
EY 12.05 5.66 2.83 5.55 7.01 4.37 1.33 334.01%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.82 1.17 1.36 1.32 1.05 1.08 1.22 -23.25%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 31/05/10 -
Price 1.07 1.11 1.73 1.47 1.24 0.86 0.88 -
P/RPS 0.30 0.49 1.74 0.33 0.42 0.39 0.85 -50.02%
P/EPS 8.79 13.81 37.77 17.66 19.87 21.18 65.67 -73.80%
EY 11.37 7.24 2.65 5.66 5.03 4.72 1.52 282.01%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 1.45 1.29 1.46 1.00 1.06 -12.32%

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