[MUHIBAH] QoQ TTM Result on 30-Jun-2018 [#2]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

30-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -3.49%

YoY- 9.46%

Quarter Report

MEB Group Bursa Annoucement Q22018.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	1,593,199	1,569,903	1,424,532	1,239,652	1,395,883	1,388,281	1,727,528	-5.25%
YoY %	1.48%	10.20%	14.91%	-11.19%	0.55%	-19.64%	-	-
Horiz. %	92.22%	90.88%	82.46%	71.76%	80.80%	80.36%	100.00%	-
PBT	258,067	262,082	244,465	217,470	231,070	216,458	211,815	14.08%
YoY %	-1.53%	7.21%	12.41%	-5.89%	6.75%	2.19%	-	-
Horiz. %	121.84%	123.73%	115.41%	102.67%	109.09%	102.19%	100.00%	-
Tax	-29,999	-29,037	-25,902	-15,420	-19,748	-20,141	-16,960	46.30%
YoY %	-3.31%	-12.10%	-67.98%	21.92%	1.95%	-18.76%	-	-
Horiz. %	176.88%	171.21%	152.72%	90.92%	116.44%	118.76%	100.00%	-
NP	228,068	233,045	218,563	202,050	211,322	196,317	194,855	11.07%
YoY %	-2.14%	6.63%	8.17%	-4.39%	7.64%	0.75%	-	-
Horiz. %	117.04%	119.60%	112.17%	103.69%	108.45%	100.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	141,634	144,800	143,429	133,638	138,471	131,608	127,483	7.27%
YoY %	-2.19%	0.96%	7.33%	-3.49%	5.21%	3.24%	-	-
Horiz. %	111.10%	113.58%	112.51%	104.83%	108.62%	103.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.62%	11.08%	10.60%	7.09%	8.55%	9.30%	8.01%	-
YoY %	4.87%	4.53%	49.51%	-17.08%	-8.06%	16.10%	-	-
Horiz. %	145.07%	138.33%	132.33%	88.51%	106.74%	116.10%	100.00%	-
Total Cost	1,365,131	1,336,858	1,205,969	1,037,602	1,184,561	1,191,964	1,532,673	-7.43%
YoY %	2.11%	10.85%	16.23%	-12.41%	-0.62%	-22.23%	-	-
Horiz. %	89.07%	87.22%	78.68%	67.70%	77.29%	77.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,141,778	1,122,076	1,121,827	1,051,924	1,008,695	1,047,121	1,018,182	7.94%
YoY %	1.76%	0.02%	6.65%	4.29%	-3.67%	2.84%	-	-
Horiz. %	112.14%	110.20%	110.18%	103.31%	99.07%	102.84%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	36,118	36,118	33,623	33,623	33,623	33,623	26,427	23.17%
YoY %	0.00%	7.42%	0.00%	0.00%	0.00%	27.23%	-	-
Horiz. %	136.67%	136.67%	127.23%	127.23%	127.23%	127.23%	100.00%	-
Div Payout %	25.50%	24.94%	23.44%	25.16%	24.28%	25.55%	20.73%	-
YoY %	2.25%	6.40%	-6.84%	3.62%	-4.97%	23.25%	-	-
Horiz. %	123.01%	120.31%	113.07%	121.37%	117.12%	123.25%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	1,141,778	1,122,076	1,121,827	1,051,924	1,008,695	1,047,121	1,018,182	7.94%
YoY %	1.76%	0.02%	6.65%	4.29%	-3.67%	2.84%	-	-
Horiz. %	112.14%	110.20%	110.18%	103.31%	99.07%	102.84%	100.00%	-
NOSH	483,640	483,454	483,159	482,114	482,114	482,114	480,274	0.46%
YoY %	0.04%	0.06%	0.22%	0.00%	0.00%	0.38%	-	-
Horiz. %	100.70%	100.66%	100.60%	100.38%	100.38%	100.38%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	14.32%	14.84%	15.34%	16.30%	15.14%	14.14%	11.28%	-
YoY %	-3.50%	-3.26%	-5.89%	7.66%	7.07%	25.35%	-	-
Horiz. %	126.95%	131.56%	135.99%	144.50%	134.22%	125.35%	100.00%	-
ROE	12.40%	12.90%	12.79%	12.70%	13.73%	12.57%	12.52%	-
YoY %	-3.88%	0.86%	0.71%	-7.50%	9.23%	0.40%	-	-
Horiz. %	99.04%	103.04%	102.16%	101.44%	109.66%	100.40%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	330.70	325.99	295.87	258.08	290.61	289.03	359.70	-5.45%
YoY %	1.44%	10.18%	14.64%	-11.19%	0.55%	-19.65%	-	-
Horiz. %	91.94%	90.63%	82.25%	71.75%	80.79%	80.35%	100.00%	-
EPS	29.40	30.07	29.79	27.82	28.83	27.40	26.54	7.06%
YoY %	-2.23%	0.94%	7.08%	-3.50%	5.22%	3.24%	-	-
Horiz. %	110.78%	113.30%	112.25%	104.82%	108.63%	103.24%	100.00%	-
DPS	7.50	7.50	7.00	7.00	7.00	7.00	5.50	22.99%
YoY %	0.00%	7.14%	0.00%	0.00%	0.00%	27.27%	-	-
Horiz. %	136.36%	136.36%	127.27%	127.27%	127.27%	127.27%	100.00%	-
NAPS	2.37	2.33	2.33	2.19	2.10	2.18	2.12	7.72%
YoY %	1.72%	0.00%	6.39%	4.29%	-3.67%	2.83%	-	-
Horiz. %	111.79%	109.91%	109.91%	103.30%	99.06%	102.83%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 482,114
RPS	218.32	215.13	195.21	169.87	191.28	190.24	236.73	-5.25%
YoY %	1.48%	10.20%	14.92%	-11.19%	0.55%	-19.64%	-	-
Horiz. %	92.22%	90.88%	82.46%	71.76%	80.80%	80.36%	100.00%	-
EPS	19.41	19.84	19.65	18.31	18.98	18.03	17.47	7.27%
YoY %	-2.17%	0.97%	7.32%	-3.53%	5.27%	3.21%	-	-
Horiz. %	111.10%	113.57%	112.48%	104.81%	108.64%	103.21%	100.00%	-
DPS	4.95	4.95	4.61	4.61	4.61	4.61	3.62	23.21%
YoY %	0.00%	7.38%	0.00%	0.00%	0.00%	27.35%	-	-
Horiz. %	136.74%	136.74%	127.35%	127.35%	127.35%	127.35%	100.00%	-
NAPS	1.5646	1.5376	1.5373	1.4415	1.3823	1.4349	1.3953	7.94%
YoY %	1.76%	0.02%	6.65%	4.28%	-3.67%	2.84%	-	-
Horiz. %	112.13%	110.20%	110.18%	103.31%	99.07%	102.84%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	2.93	2.79	3.01	3.00	2.95	2.84	2.75	-
P/RPS	0.89	0.86	1.02	1.16	1.02	0.98	0.76	11.11%
YoY %	3.49%	-15.69%	-12.07%	13.73%	4.08%	28.95%	-	-
Horiz. %	117.11%	113.16%	134.21%	152.63%	134.21%	128.95%	100.00%	-
P/EPS	9.97	9.28	10.10	10.78	10.23	10.37	10.36	-2.52%
YoY %	7.44%	-8.12%	-6.31%	5.38%	-1.35%	0.10%	-	-
Horiz. %	96.24%	89.58%	97.49%	104.05%	98.75%	100.10%	100.00%	-
EY	10.03	10.78	9.90	9.27	9.77	9.65	9.65	2.61%
YoY %	-6.96%	8.89%	6.80%	-5.12%	1.24%	0.00%	-	-
Horiz. %	103.94%	111.71%	102.59%	96.06%	101.24%	100.00%	100.00%	-
DY	2.56	2.69	2.33	2.33	2.37	2.46	2.00	17.90%
YoY %	-4.83%	15.45%	0.00%	-1.69%	-3.66%	23.00%	-	-
Horiz. %	128.00%	134.50%	116.50%	116.50%	118.50%	123.00%	100.00%	-
P/NAPS	1.24	1.20	1.29	1.37	1.40	1.30	1.30	-3.10%
YoY %	3.33%	-6.98%	-5.84%	-2.14%	7.69%	0.00%	-	-
Horiz. %	95.38%	92.31%	99.23%	105.38%	107.69%	100.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	31/05/19	05/03/19	28/11/18	30/08/18	30/05/18	28/02/18	29/11/17	-
Price	2.75	2.97	2.78	3.13	2.92	3.10	2.84	-
P/RPS	0.83	0.91	0.94	1.21	1.00	1.07	0.79	3.35%
YoY %	-8.79%	-3.19%	-22.31%	21.00%	-6.54%	35.44%	-	-
Horiz. %	105.06%	115.19%	118.99%	153.16%	126.58%	135.44%	100.00%	-
P/EPS	9.35	9.88	9.33	11.25	10.13	11.31	10.70	-8.60%
YoY %	-5.36%	5.89%	-17.07%	11.06%	-10.43%	5.70%	-	-
Horiz. %	87.38%	92.34%	87.20%	105.14%	94.67%	105.70%	100.00%	-
EY	10.69	10.12	10.72	8.89	9.87	8.84	9.35	9.34%
YoY %	5.63%	-5.60%	20.58%	-9.93%	11.65%	-5.45%	-	-
Horiz. %	114.33%	108.24%	114.65%	95.08%	105.56%	94.55%	100.00%	-
DY	2.73	2.53	2.52	2.24	2.40	2.26	1.94	25.60%
YoY %	7.91%	0.40%	12.50%	-6.67%	6.19%	16.49%	-	-
Horiz. %	140.72%	130.41%	129.90%	115.46%	123.71%	116.49%	100.00%	-
P/NAPS	1.16	1.27	1.19	1.43	1.39	1.42	1.34	-9.17%
YoY %	-8.66%	6.72%	-16.78%	2.88%	-2.11%	5.97%	-	-
Horiz. %	86.57%	94.78%	88.81%	106.72%	103.73%	105.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos