[MUHIBAH] QoQ TTM 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- 3.58%
YoY- 18.68%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,373,797 2,592,531 2,625,525 2,219,920 2,163,467 2,051,233 2,026,366 11.13%
PBT -28,073 -29,747 -34,977 120,070 116,868 111,330 111,716 -
Tax -32,611 -30,169 -26,106 -19,739 -23,333 -27,148 -29,184 7.69%
NP -60,684 -59,916 -61,083 100,331 93,535 84,182 82,532 -
-
NP to SH -86,292 -89,966 -93,241 67,679 65,338 62,098 63,772 -
-
Tax Rate - - - 16.44% 19.97% 24.39% 26.12% -
Total Cost 2,434,481 2,652,447 2,686,608 2,119,589 2,069,932 1,967,051 1,943,834 16.20%
-
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 10,162 10,162 20,290 20,290 20,290 20,290 -36.96%
Div Payout % 0.00% 0.00% 0.00% 29.98% 31.05% 32.67% 31.82% -
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 -2.56% -2.31% -2.33% 4.52% 4.32% 4.10% 4.07% -
ROE -17.23% -18.91% -20.66% 12.26% 11.83% 11.67% 15.71% -
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 582.83 637.63 645.87 546.74 532.72 505.17 499.34 10.86%
EPS -21.19 -22.13 -22.94 16.67 16.09 15.29 15.71 -
DPS 2.50 2.50 2.50 5.00 5.00 5.00 5.00 -37.03%
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 325.29 355.27 359.79 304.20 296.47 281.09 277.68 11.13%
EPS -11.82 -12.33 -12.78 9.27 8.95 8.51 8.74 -
DPS 1.39 1.39 1.39 2.78 2.78 2.78 2.78 -37.03%
NAPS 0.6865 0.6519 0.6183 0.7567 0.7569 0.7289 0.5561 15.09%
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 0.30 0.19 0.13 0.17 0.19 0.25 0.23 19.39%
P/EPS -8.21 -5.51 -3.58 5.64 6.34 8.17 7.19 -
EY -12.18 -18.14 -27.97 17.73 15.77 12.23 13.91 -
DY 1.44 2.05 3.05 5.32 4.90 4.00 4.42 -52.68%
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 0.37 0.22 0.13 0.16 0.17 0.24 0.28 20.43%
P/EPS -10.29 -6.46 -3.55 5.22 5.72 7.91 8.97 -
EY -9.72 -15.47 -28.14 19.16 17.49 12.64 11.15 -
DY 1.15 1.75 3.07 5.75 5.43 4.13 3.55 -52.86%
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