[MUHIBAH] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.09%
YoY- -9.2%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,625,525 1,624,714 1,044,539 419,203 2,026,366 1,431,160 907,438 102.39%
PBT -34,977 89,983 53,523 24,697 111,716 81,629 48,371 -
Tax -26,106 -12,475 -5,659 -3,584 -29,184 -21,920 -11,510 72.19%
NP -61,083 77,508 47,864 21,113 82,532 59,709 36,861 -
-
NP to SH -93,241 52,707 33,583 16,526 63,772 48,800 32,017 -
-
Tax Rate - 13.86% 10.57% 14.51% 26.12% 26.85% 23.80% -
Total Cost 2,686,608 1,547,206 996,675 398,090 1,943,834 1,371,451 870,577 111.24%
-
Net Worth 455,183 552,671 552,940 531,917 510,829 493,212 481,847 -3.70%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,160 - - - 20,111 - - -
Div Payout % 0.00% - - - 31.54% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 455,183 552,671 552,940 531,917 510,829 493,212 481,847 -3.70%
NOSH 406,413 406,376 406,573 406,044 402,228 400,986 398,221 1.36%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.33% 4.77% 4.58% 5.04% 4.07% 4.17% 4.06% -
ROE -20.48% 9.54% 6.07% 3.11% 12.48% 9.89% 6.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 646.02 399.81 256.91 103.24 503.79 356.91 227.87 99.67%
EPS -22.94 12.97 8.26 4.07 15.85 12.17 8.04 -
DPS 2.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.12 1.36 1.36 1.31 1.27 1.23 1.21 -5.00%
Adjusted Per Share Value based on latest NOSH - 406,044
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 359.89 222.70 143.18 57.46 277.76 196.17 124.38 102.40%
EPS -12.78 7.22 4.60 2.27 8.74 6.69 4.39 -
DPS 1.39 0.00 0.00 0.00 2.76 0.00 0.00 -
NAPS 0.6239 0.7576 0.7579 0.7291 0.7002 0.6761 0.6605 -3.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.82 0.94 1.02 1.25 1.13 1.01 1.42 -
P/RPS 0.13 0.24 0.40 1.21 0.22 0.28 0.62 -64.53%
P/EPS -3.57 7.25 12.35 30.71 7.13 8.30 17.66 -
EY -27.98 13.80 8.10 3.26 14.03 12.05 5.66 -
DY 3.05 0.00 0.00 0.00 4.42 0.00 0.00 -
P/NAPS 0.73 0.69 0.75 0.95 0.89 0.82 1.17 -26.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 24/11/11 26/08/11 -
Price 0.815 0.87 0.92 1.21 1.41 1.07 1.11 -
P/RPS 0.13 0.22 0.36 1.17 0.28 0.30 0.49 -58.54%
P/EPS -3.55 6.71 11.14 29.73 8.89 8.79 13.81 -
EY -28.15 14.91 8.98 3.36 11.24 11.37 7.24 -
DY 3.07 0.00 0.00 0.00 3.55 0.00 0.00 -
P/NAPS 0.73 0.64 0.68 0.92 1.11 0.87 0.92 -14.23%

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