[MUHIBAH] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 113.57%
YoY- 19.82%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 668,151 475,439 406,602 386,209 1,000,811 580,175 625,336 4.50%
PBT 45,026 27,117 30,500 29,927 -124,960 36,460 28,826 34.51%
Tax -6,299 2,108 -4,517 -7,647 -13,631 -6,816 -2,075 109.22%
NP 38,727 29,225 25,983 22,280 -138,591 29,644 26,751 27.88%
-
NP to SH 25,741 20,106 20,731 19,801 -145,948 19,124 17,057 31.46%
-
Tax Rate 13.99% -7.77% 14.81% 25.55% - 18.69% 7.20% -
Total Cost 629,424 446,214 380,619 363,929 1,139,402 550,531 598,585 3.39%
-
Net Worth 419,675 525,403 500,965 475,711 451,226 552,200 552,321 -16.68%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,885 - - - 10,162 - - -
Div Payout % 73.37% - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 419,675 525,403 500,965 475,711 451,226 552,200 552,321 -16.68%
NOSH 419,675 413,703 407,288 406,591 406,510 406,029 406,119 2.20%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.80% 6.15% 6.39% 5.77% -13.85% 5.11% 4.28% -
ROE 6.13% 3.83% 4.14% 4.16% -32.34% 3.46% 3.09% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 159.21 114.92 99.83 94.99 246.20 142.89 153.98 2.24%
EPS 6.14 4.86 5.09 4.87 -35.91 4.71 4.20 28.71%
DPS 4.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.00 1.27 1.23 1.17 1.11 1.36 1.36 -18.48%
Adjusted Per Share Value based on latest NOSH - 406,591
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.56 65.15 55.72 52.92 137.15 79.50 85.69 4.50%
EPS 3.53 2.76 2.84 2.71 -20.00 2.62 2.34 31.43%
DPS 2.59 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 0.5751 0.72 0.6865 0.6519 0.6183 0.7567 0.7569 -16.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.28 2.34 1.74 1.22 0.82 0.94 1.02 -
P/RPS 1.43 2.04 1.74 1.28 0.33 0.66 0.66 67.20%
P/EPS 37.17 48.15 34.18 25.05 -2.28 19.96 24.29 32.69%
EY 2.69 2.08 2.93 3.99 -43.78 5.01 4.12 -24.68%
DY 1.97 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 2.28 1.84 1.41 1.04 0.74 0.69 0.75 109.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 -
Price 2.40 2.32 2.18 1.43 0.815 0.87 0.92 -
P/RPS 1.51 2.02 2.18 1.51 0.33 0.61 0.60 84.70%
P/EPS 39.13 47.74 42.83 29.36 -2.27 18.47 21.90 47.09%
EY 2.56 2.09 2.33 3.41 -44.05 5.41 4.57 -31.97%
DY 1.88 0.00 0.00 0.00 3.07 0.00 0.00 -
P/NAPS 2.40 1.83 1.77 1.22 0.73 0.64 0.68 131.27%

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