[MUHIBAH] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 12.12%
YoY- 13.95%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 406,602 386,209 1,000,811 580,175 625,336 419,203 595,206 -22.45%
PBT 30,500 29,927 -124,960 36,460 28,826 24,697 30,087 0.91%
Tax -4,517 -7,647 -13,631 -6,816 -2,075 -3,584 -7,264 -27.16%
NP 25,983 22,280 -138,591 29,644 26,751 21,113 22,823 9.03%
-
NP to SH 20,731 19,801 -145,948 19,124 17,057 16,526 14,972 24.25%
-
Tax Rate 14.81% 25.55% - 18.69% 7.20% 14.51% 24.14% -
Total Cost 380,619 363,929 1,139,402 550,531 598,585 398,090 572,383 -23.83%
-
Net Worth 500,965 475,711 451,226 552,200 552,321 531,917 405,806 15.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 10,162 - - - 20,290 -
Div Payout % - - 0.00% - - - 135.52% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 500,965 475,711 451,226 552,200 552,321 531,917 405,806 15.09%
NOSH 407,288 406,591 406,510 406,029 406,119 406,044 405,806 0.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.39% 5.77% -13.85% 5.11% 4.28% 5.04% 3.83% -
ROE 4.14% 4.16% -32.34% 3.46% 3.09% 3.11% 3.69% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 99.83 94.99 246.20 142.89 153.98 103.24 146.67 -22.64%
EPS 5.09 4.87 -35.91 4.71 4.20 4.07 3.68 24.16%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 5.00 -
NAPS 1.23 1.17 1.11 1.36 1.36 1.31 1.00 14.81%
Adjusted Per Share Value based on latest NOSH - 406,029
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 55.73 52.94 137.18 79.53 85.72 57.46 81.59 -22.45%
EPS 2.84 2.71 -20.01 2.62 2.34 2.27 2.05 24.29%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 2.78 -
NAPS 0.6867 0.6521 0.6185 0.7569 0.7571 0.7291 0.5562 15.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.74 1.22 0.82 0.94 1.02 1.25 1.13 -
P/RPS 1.74 1.28 0.33 0.66 0.66 1.21 0.77 72.28%
P/EPS 34.18 25.05 -2.28 19.96 24.29 30.71 30.63 7.59%
EY 2.93 3.99 -43.78 5.01 4.12 3.26 3.26 -6.87%
DY 0.00 0.00 3.05 0.00 0.00 0.00 4.42 -
P/NAPS 1.41 1.04 0.74 0.69 0.75 0.95 1.13 15.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 -
Price 2.18 1.43 0.815 0.87 0.92 1.21 1.41 -
P/RPS 2.18 1.51 0.33 0.61 0.60 1.17 0.96 72.85%
P/EPS 42.83 29.36 -2.27 18.47 21.90 29.73 38.22 7.89%
EY 2.33 3.41 -44.05 5.41 4.57 3.36 2.62 -7.52%
DY 0.00 0.00 3.07 0.00 0.00 0.00 3.55 -
P/NAPS 1.77 1.22 0.73 0.64 0.68 0.92 1.41 16.38%

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