[MUHIBAH] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -237.77%
YoY- -246.21%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,269,061 2,373,797 2,592,531 2,625,525 2,219,920 2,163,467 2,051,233 6.95%
PBT -37,416 -28,073 -29,747 -34,977 120,070 116,868 111,330 -
Tax -23,687 -32,611 -30,169 -26,106 -19,739 -23,333 -27,148 -8.68%
NP -61,103 -60,684 -59,916 -61,083 100,331 93,535 84,182 -
-
NP to SH -85,310 -86,292 -89,966 -93,241 67,679 65,338 62,098 -
-
Tax Rate - - - - 16.44% 19.97% 24.39% -
Total Cost 2,330,164 2,434,481 2,652,447 2,686,608 2,119,589 2,069,932 1,967,051 11.94%
-
Net Worth 525,403 500,965 475,711 451,226 552,200 552,321 531,917 -0.81%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,162 10,162 10,162 10,162 20,290 20,290 20,290 -36.90%
Div Payout % 0.00% 0.00% 0.00% 0.00% 29.98% 31.05% 32.67% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 525,403 500,965 475,711 451,226 552,200 552,321 531,917 -0.81%
NOSH 413,703 407,288 406,591 406,510 406,029 406,119 406,044 1.25%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.69% -2.56% -2.31% -2.33% 4.52% 4.32% 4.10% -
ROE -16.24% -17.23% -18.91% -20.66% 12.26% 11.83% 11.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 548.47 582.83 637.63 645.87 546.74 532.72 505.17 5.63%
EPS -20.62 -21.19 -22.13 -22.94 16.67 16.09 15.29 -
DPS 2.50 2.50 2.50 2.50 5.00 5.00 5.00 -36.97%
NAPS 1.27 1.23 1.17 1.11 1.36 1.36 1.31 -2.04%
Adjusted Per Share Value based on latest NOSH - 406,510
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 311.03 325.38 355.36 359.89 304.29 296.55 281.17 6.95%
EPS -11.69 -11.83 -12.33 -12.78 9.28 8.96 8.51 -
DPS 1.39 1.39 1.39 1.39 2.78 2.78 2.78 -36.97%
NAPS 0.7202 0.6867 0.6521 0.6185 0.7569 0.7571 0.7291 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.34 1.74 1.22 0.82 0.94 1.02 1.25 -
P/RPS 0.43 0.30 0.19 0.13 0.17 0.19 0.25 43.50%
P/EPS -11.35 -8.21 -5.51 -3.58 5.64 6.34 8.17 -
EY -8.81 -12.18 -18.14 -27.97 17.73 15.77 12.23 -
DY 1.07 1.44 2.05 3.05 5.32 4.90 4.00 -58.45%
P/NAPS 1.84 1.41 1.04 0.74 0.69 0.75 0.95 55.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 -
Price 2.32 2.18 1.43 0.815 0.87 0.92 1.21 -
P/RPS 0.42 0.37 0.22 0.13 0.16 0.17 0.24 45.17%
P/EPS -11.25 -10.29 -6.46 -3.55 5.22 5.72 7.91 -
EY -8.89 -9.72 -15.47 -28.14 19.16 17.49 12.64 -
DY 1.08 1.15 1.75 3.07 5.75 5.43 4.13 -59.07%
P/NAPS 1.83 1.77 1.22 0.73 0.64 0.68 0.92 58.09%

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