[MUHIBAH] YoY Annualized Quarter 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- -232.68%
YoY- -246.21%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,599,045 1,733,620 1,936,401 2,625,525 2,026,366 1,768,884 2,252,049 -5.54%
PBT 168,317 143,689 132,570 -34,977 111,716 53,277 68,182 16.24%
Tax -31,447 -24,833 -16,355 -26,106 -29,184 -6,993 -39,297 -3.64%
NP 136,870 118,856 116,215 -61,083 82,532 46,284 28,885 29.58%
-
NP to SH 85,580 81,550 86,379 -93,241 63,772 32,944 12,680 37.45%
-
Tax Rate 18.68% 17.28% 12.34% - 26.12% 13.13% 57.64% -
Total Cost 1,462,175 1,614,764 1,820,186 2,686,608 1,943,834 1,722,600 2,223,164 -6.74%
-
Net Worth 801,310 636,115 551,731 455,183 510,829 451,194 362,557 14.12%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 22,894 16,963 18,528 10,160 20,111 13,852 9,540 15.69%
Div Payout % 26.75% 20.80% 21.45% 0.00% 31.54% 42.05% 75.24% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 801,310 636,115 551,731 455,183 510,829 451,194 362,557 14.12%
NOSH 457,891 424,076 411,739 406,413 402,228 395,784 381,639 3.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.56% 6.86% 6.00% -2.33% 4.07% 2.62% 1.28% -
ROE 10.68% 12.82% 15.66% -20.48% 12.48% 7.30% 3.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 349.22 408.80 470.30 646.02 503.79 446.93 590.10 -8.36%
EPS 18.69 19.23 20.98 -22.94 15.85 8.32 3.21 34.10%
DPS 5.00 4.00 4.50 2.50 5.00 3.50 2.50 12.24%
NAPS 1.75 1.50 1.34 1.12 1.27 1.14 0.95 10.71%
Adjusted Per Share Value based on latest NOSH - 406,510
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 218.82 237.24 264.99 359.30 277.30 242.07 308.19 -5.54%
EPS 11.71 11.16 11.82 -12.76 8.73 4.51 1.74 37.38%
DPS 3.13 2.32 2.54 1.39 2.75 1.90 1.31 15.61%
NAPS 1.0966 0.8705 0.755 0.6229 0.6991 0.6174 0.4961 14.12%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.21 1.87 2.28 0.82 1.13 1.50 1.00 -
P/RPS 0.63 0.46 0.48 0.13 0.22 0.34 0.17 24.38%
P/EPS 11.82 9.72 10.87 -3.57 7.13 18.02 30.10 -14.41%
EY 8.46 10.28 9.20 -27.98 14.03 5.55 3.32 16.86%
DY 2.26 2.14 1.97 3.05 4.42 2.33 2.50 -1.66%
P/NAPS 1.26 1.25 1.70 0.73 0.89 1.32 1.05 3.08%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 16/03/10 -
Price 2.28 2.29 2.40 0.815 1.41 1.47 0.92 -
P/RPS 0.65 0.56 0.51 0.13 0.28 0.33 0.16 26.30%
P/EPS 12.20 11.91 11.44 -3.55 8.89 17.66 27.69 -12.76%
EY 8.20 8.40 8.74 -28.15 11.24 5.66 3.61 14.64%
DY 2.19 1.75 1.88 3.07 3.55 2.38 2.72 -3.54%
P/NAPS 1.30 1.53 1.79 0.73 1.11 1.29 0.97 4.99%

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