[MUHIBAH] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 192.64%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,918,623 1,599,045 1,733,620 1,936,401 2,625,525 2,026,366 1,768,884 1.36%
PBT 182,546 168,317 143,689 132,570 -34,977 111,716 53,277 22.76%
Tax -21,591 -31,447 -24,833 -16,355 -26,106 -29,184 -6,993 20.64%
NP 160,955 136,870 118,856 116,215 -61,083 82,532 46,284 23.06%
-
NP to SH 105,501 85,580 81,550 86,379 -93,241 63,772 32,944 21.38%
-
Tax Rate 11.83% 18.68% 17.28% 12.34% - 26.12% 13.13% -
Total Cost 1,757,668 1,462,175 1,614,764 1,820,186 2,686,608 1,943,834 1,722,600 0.33%
-
Net Worth 965,151 801,310 636,115 551,731 455,183 510,829 451,194 13.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 26,149 22,894 16,963 18,528 10,160 20,111 13,852 11.15%
Div Payout % 24.79% 26.75% 20.80% 21.45% 0.00% 31.54% 42.05% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 965,151 801,310 636,115 551,731 455,183 510,829 451,194 13.49%
NOSH 475,443 457,891 424,076 411,739 406,413 402,228 395,784 3.10%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.39% 8.56% 6.86% 6.00% -2.33% 4.07% 2.62% -
ROE 10.93% 10.68% 12.82% 15.66% -20.48% 12.48% 7.30% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 403.54 349.22 408.80 470.30 646.02 503.79 446.93 -1.68%
EPS 22.19 18.69 19.23 20.98 -22.94 15.85 8.32 17.74%
DPS 5.50 5.00 4.00 4.50 2.50 5.00 3.50 7.81%
NAPS 2.03 1.75 1.50 1.34 1.12 1.27 1.14 10.08%
Adjusted Per Share Value based on latest NOSH - 419,675
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 262.99 219.19 237.63 265.43 359.89 277.76 242.47 1.36%
EPS 14.46 11.73 11.18 11.84 -12.78 8.74 4.52 21.36%
DPS 3.58 3.14 2.33 2.54 1.39 2.76 1.90 11.12%
NAPS 1.323 1.0984 0.8719 0.7563 0.6239 0.7002 0.6185 13.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.23 2.21 1.87 2.28 0.82 1.13 1.50 -
P/RPS 0.55 0.63 0.46 0.48 0.13 0.22 0.34 8.33%
P/EPS 10.05 11.82 9.72 10.87 -3.57 7.13 18.02 -9.26%
EY 9.95 8.46 10.28 9.20 -27.98 14.03 5.55 10.20%
DY 2.47 2.26 2.14 1.97 3.05 4.42 2.33 0.97%
P/NAPS 1.10 1.26 1.25 1.70 0.73 0.89 1.32 -2.99%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 -
Price 2.50 2.28 2.29 2.40 0.815 1.41 1.47 -
P/RPS 0.62 0.65 0.56 0.51 0.13 0.28 0.33 11.07%
P/EPS 11.27 12.20 11.91 11.44 -3.55 8.89 17.66 -7.20%
EY 8.88 8.20 8.40 8.74 -28.15 11.24 5.66 7.78%
DY 2.20 2.19 1.75 1.88 3.07 3.55 2.38 -1.30%
P/NAPS 1.23 1.30 1.53 1.79 0.73 1.11 1.29 -0.78%

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