[MUHIBAH] YoY 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- -863.17%
YoY- -1074.81%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
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 431,880 497,428 668,151 1,000,811 595,206 605,893 679,306 -7.26%
PBT 41,012 40,214 45,026 -124,960 30,087 3,698 15,171 18.01%
Tax -1,522 -1,364 -6,299 -13,631 -7,264 9,195 -13,947 -30.86%
NP 39,490 38,850 38,727 -138,591 22,823 12,893 1,224 78.37%
-
NP to SH 20,072 20,190 25,741 -145,948 14,972 8,226 -7,621 -
-
Tax Rate 3.71% 3.39% 13.99% - 24.14% -248.65% 91.93% -
Total Cost 392,390 458,578 629,424 1,139,402 572,383 593,000 678,082 -8.70%
-
Net Worth 929,259 652,953 419,675 451,226 405,806 396,593 546,762 9.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 26,550 17,182 18,885 10,162 20,290 13,880 9,833 17.99%
Div Payout % 132.28% 85.11% 73.37% 0.00% 135.52% 168.74% 0.00% -
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 929,259 652,953 419,675 451,226 405,806 396,593 546,762 9.23%
NOSH 531,005 429,574 419,675 406,510 405,806 396,593 393,354 5.12%
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 9.14% 7.81% 5.80% -13.85% 3.83% 2.13% 0.18% -
ROE 2.16% 3.09% 6.13% -32.34% 3.69% 2.07% -1.39% -
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 81.33 115.80 159.21 246.20 146.67 152.77 172.70 -11.78%
EPS 3.78 4.71 6.14 -35.91 3.68 2.08 -1.94 -
DPS 5.00 4.00 4.50 2.50 5.00 3.50 2.50 12.24%
NAPS 1.75 1.52 1.00 1.11 1.00 1.00 1.39 3.91%
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 59.18 68.16 91.56 137.15 81.56 83.03 93.09 -7.26%
EPS 2.75 2.77 3.53 -20.00 2.05 1.13 -1.04 -
DPS 3.64 2.35 2.59 1.39 2.78 1.90 1.35 17.96%
NAPS 1.2734 0.8948 0.5751 0.6183 0.5561 0.5435 0.7493 9.23%
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 2.72 1.61 1.43 0.33 0.77 0.98 0.58 29.36%
P/EPS 58.47 39.79 37.17 -2.28 30.63 72.32 -51.61 -
EY 1.71 2.51 2.69 -43.78 3.26 1.38 -1.94 -
DY 2.26 2.14 1.97 3.05 4.42 2.33 2.50 -1.66%
P/NAPS 1.26 1.23 2.28 0.74 1.13 1.50 0.72 9.77%
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 2.80 1.98 1.51 0.33 0.96 0.96 0.53 31.95%
P/EPS 60.32 48.72 39.13 -2.27 38.22 70.87 -47.49 -
EY 1.66 2.05 2.56 -44.05 2.62 1.41 -2.11 -
DY 2.19 1.75 1.88 3.07 3.55 2.38 2.72 -3.54%
P/NAPS 1.30 1.51 2.40 0.73 1.41 1.47 0.66 11.95%

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