[MUHIBAH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.08%
YoY- -232.07%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,944,140 1,936,401 2,269,061 2,373,797 2,592,531 2,625,525 2,219,920 -8.47%
PBT 133,586 132,570 -37,416 -28,073 -29,747 -34,977 120,070 7.37%
Tax -17,358 -16,355 -23,687 -32,611 -30,169 -26,106 -19,739 -8.21%
NP 116,228 116,215 -61,103 -60,684 -59,916 -61,083 100,331 10.31%
-
NP to SH 86,741 86,379 -85,310 -86,292 -89,966 -93,241 67,679 18.00%
-
Tax Rate 12.99% 12.34% - - - - 16.44% -
Total Cost 1,827,912 1,820,186 2,330,164 2,434,481 2,652,447 2,686,608 2,119,589 -9.40%
-
Net Worth 580,896 419,675 525,403 500,965 475,711 451,226 552,200 3.43%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 18,885 18,885 10,162 10,162 10,162 10,162 20,290 -4.67%
Div Payout % 21.77% 21.86% 0.00% 0.00% 0.00% 0.00% 29.98% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 580,896 419,675 525,403 500,965 475,711 451,226 552,200 3.43%
NOSH 420,939 419,675 413,703 407,288 406,591 406,510 406,029 2.43%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.98% 6.00% -2.69% -2.56% -2.31% -2.33% 4.52% -
ROE 14.93% 20.58% -16.24% -17.23% -18.91% -20.66% 12.26% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 461.86 461.40 548.47 582.83 637.63 645.87 546.74 -10.64%
EPS 20.61 20.58 -20.62 -21.19 -22.13 -22.94 16.67 15.20%
DPS 4.49 4.50 2.50 2.50 2.50 2.50 5.00 -6.92%
NAPS 1.38 1.00 1.27 1.23 1.17 1.11 1.36 0.97%
Adjusted Per Share Value based on latest NOSH - 407,288
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 266.49 265.43 311.03 325.38 355.36 359.89 304.29 -8.47%
EPS 11.89 11.84 -11.69 -11.83 -12.33 -12.78 9.28 17.98%
DPS 2.59 2.59 1.39 1.39 1.39 1.39 2.78 -4.61%
NAPS 0.7962 0.5753 0.7202 0.6867 0.6521 0.6185 0.7569 3.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.89 2.28 2.34 1.74 1.22 0.82 0.94 -
P/RPS 0.63 0.49 0.43 0.30 0.19 0.13 0.17 139.66%
P/EPS 14.02 11.08 -11.35 -8.21 -5.51 -3.58 5.64 83.60%
EY 7.13 9.03 -8.81 -12.18 -18.14 -27.97 17.73 -45.54%
DY 1.55 1.97 1.07 1.44 2.05 3.05 5.32 -56.08%
P/NAPS 2.09 2.28 1.84 1.41 1.04 0.74 0.69 109.48%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 -
Price 2.79 2.40 2.32 2.18 1.43 0.815 0.87 -
P/RPS 0.60 0.52 0.42 0.37 0.22 0.13 0.16 141.56%
P/EPS 13.54 11.66 -11.25 -10.29 -6.46 -3.55 5.22 88.89%
EY 7.39 8.58 -8.89 -9.72 -15.47 -28.14 19.16 -47.04%
DY 1.61 1.88 1.08 1.15 1.75 3.07 5.75 -57.23%
P/NAPS 2.02 2.40 1.83 1.77 1.22 0.73 0.64 115.32%

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