[MUHIBAH] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
16-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -37.54%
YoY- -41.83%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,625,525 2,026,366 1,768,884 2,252,049 2,033,535 1,411,533 1,086,414 15.82%
PBT -34,977 111,716 53,277 68,182 44,930 103,005 65,091 -
Tax -26,106 -29,184 -6,993 -39,297 -10,059 -12,600 -17,260 7.13%
NP -61,083 82,532 46,284 28,885 34,871 90,405 47,831 -
-
NP to SH -93,241 63,772 32,944 12,680 21,800 70,180 33,800 -
-
Tax Rate - 26.12% 13.13% 57.64% 22.39% 12.23% 26.52% -
Total Cost 2,686,608 1,943,834 1,722,600 2,223,164 1,998,664 1,321,128 1,038,583 17.14%
-
Net Worth 455,183 510,829 451,194 362,557 512,717 380,675 126,879 23.70%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 10,160 20,111 13,852 9,540 9,494 16,960 5,532 10.65%
Div Payout % 0.00% 31.54% 42.05% 75.24% 43.55% 24.17% 16.37% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 455,183 510,829 451,194 362,557 512,717 380,675 126,879 23.70%
NOSH 406,413 402,228 395,784 381,639 379,790 376,906 147,533 18.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.33% 4.07% 2.62% 1.28% 1.71% 6.40% 4.40% -
ROE -20.48% 12.48% 7.30% 3.50% 4.25% 18.44% 26.64% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 646.02 503.79 446.93 590.10 535.44 374.50 736.38 -2.15%
EPS -22.94 15.85 8.32 3.21 5.64 18.62 9.17 -
DPS 2.50 5.00 3.50 2.50 2.50 4.50 3.75 -6.52%
NAPS 1.12 1.27 1.14 0.95 1.35 1.01 0.86 4.49%
Adjusted Per Share Value based on latest NOSH - 393,354
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 359.79 277.68 242.40 308.61 278.66 193.43 148.88 15.82%
EPS -12.78 8.74 4.51 1.74 2.99 9.62 4.63 -
DPS 1.39 2.76 1.90 1.31 1.30 2.32 0.76 10.57%
NAPS 0.6238 0.70 0.6183 0.4968 0.7026 0.5217 0.1739 23.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.82 1.13 1.50 1.00 0.99 3.76 1.30 -
P/RPS 0.13 0.22 0.34 0.17 0.18 1.00 0.18 -5.27%
P/EPS -3.57 7.13 18.02 30.10 17.25 20.19 5.67 -
EY -27.98 14.03 5.55 3.32 5.80 4.95 17.62 -
DY 3.05 4.42 2.33 2.50 2.53 1.20 2.88 0.95%
P/NAPS 0.73 0.89 1.32 1.05 0.73 3.72 1.51 -11.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 16/03/10 27/02/09 29/02/08 28/02/07 -
Price 0.815 1.41 1.47 0.92 0.82 3.06 2.00 -
P/RPS 0.13 0.28 0.33 0.16 0.15 0.82 0.27 -11.45%
P/EPS -3.55 8.89 17.66 27.69 14.29 16.43 8.73 -
EY -28.15 11.24 5.66 3.61 7.00 6.08 11.46 -
DY 3.07 3.55 2.38 2.72 3.05 1.47 1.88 8.50%
P/NAPS 0.73 1.11 1.29 0.97 0.61 3.03 2.33 -17.57%

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