[MUHIBAH] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -44.29%

YoY- -88.29%

Quarter Report

MEB-Q2 Financial Report-30.6.09.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	2,163,467	1,802,465	2,164,112	2,154,875	1,651,811	1,171,184	1,004,886	13.62%
YoY %	20.03%	-16.71%	0.43%	30.46%	41.04%	16.55%	-	-
Horiz. %	215.29%	179.37%	215.36%	214.44%	164.38%	116.55%	100.00%	-
PBT	116,868	73,378	48,441	35,151	113,278	80,860	57,010	12.69%
YoY %	59.27%	51.48%	37.81%	-68.97%	40.09%	41.83%	-	-
Horiz. %	205.00%	128.71%	84.97%	61.66%	198.70%	141.83%	100.00%	-
Tax	-23,333	-11,027	-32,724	-14,457	-13,711	-22,593	-2,702	43.18%
YoY %	-111.60%	66.30%	-126.35%	-5.44%	39.31%	-736.16%	-	-
Horiz. %	863.55%	408.11%	1,211.10%	535.05%	507.44%	836.16%	100.00%	-
NP	93,535	62,351	15,717	20,694	99,567	58,267	54,308	9.47%
YoY %	50.01%	296.71%	-24.05%	-79.22%	70.88%	7.29%	-	-
Horiz. %	172.23%	114.81%	28.94%	38.10%	183.34%	107.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,338	48,878	-536	9,297	79,362	45,583	36,399	10.23%
YoY %	33.68%	9,219.03%	-105.77%	-88.29%	74.10%	25.23%	-	-
Horiz. %	179.50%	134.28%	-1.47%	25.54%	218.03%	125.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.97%	15.03%	67.55%	41.13%	12.10%	27.94%	4.74%	-
YoY %	32.87%	-77.75%	64.24%	239.92%	-56.69%	489.45%	-	-
Horiz. %	421.31%	317.09%	1,425.11%	867.72%	255.27%	589.45%	100.00%	-
Total Cost	2,069,932	1,740,114	2,148,395	2,134,181	1,552,244	1,112,917	950,578	13.83%
YoY %	18.95%	-19.00%	0.67%	37.49%	39.48%	17.08%	-	-
Horiz. %	217.76%	183.06%	226.01%	224.51%	163.29%	117.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	552,321	483,195	339,747	551,077	431,343	299,301	306,886	10.28%
YoY %	14.31%	42.22%	-38.35%	27.76%	44.12%	-2.47%	-	-
Horiz. %	179.98%	157.45%	110.71%	179.57%	140.55%	97.53%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	20,290	13,880	9,833	9,776	17,195	5,615	5,779	23.25%
YoY %	46.18%	41.16%	0.58%	-43.15%	206.23%	-2.84%	-	-
Horiz. %	351.10%	240.18%	170.15%	169.16%	297.54%	97.16%	100.00%	-
Div Payout %	31.05%	28.40%	0.00%	105.16%	21.67%	12.32%	15.88%	-
YoY %	9.33%	0.00%	0.00%	385.28%	75.89%	-22.42%	-	-
Horiz. %	195.53%	178.84%	0.00%	662.22%	136.46%	77.58%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	552,321	483,195	339,747	551,077	431,343	299,301	306,886	10.28%
YoY %	14.31%	42.22%	-38.35%	27.76%	44.12%	-2.47%	-	-
Horiz. %	179.98%	157.45%	110.71%	179.57%	140.55%	97.53%	100.00%	-
NOSH	406,119	399,335	395,054	380,053	381,719	149,650	145,443	18.64%
YoY %	1.70%	1.08%	3.95%	-0.44%	155.07%	2.89%	-	-
Horiz. %	279.23%	274.56%	271.62%	261.31%	262.45%	102.89%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	4.32%	3.46%	0.73%	0.96%	6.03%	4.98%	5.40%	-
YoY %	24.86%	373.97%	-23.96%	-84.08%	21.08%	-7.78%	-	-
Horiz. %	80.00%	64.07%	13.52%	17.78%	111.67%	92.22%	100.00%	-
ROE	11.83%	10.12%	-0.16%	1.69%	18.40%	15.23%	11.86%	-
YoY %	16.90%	6,425.00%	-109.47%	-90.82%	20.81%	28.41%	-	-
Horiz. %	99.75%	85.33%	-1.35%	14.25%	155.14%	128.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	532.72	451.37	547.80	566.99	432.73	782.61	690.91	-4.23%
YoY %	18.02%	-17.60%	-3.38%	31.03%	-44.71%	13.27%	-	-
Horiz. %	77.10%	65.33%	79.29%	82.06%	62.63%	113.27%	100.00%	-
EPS	16.09	12.24	-0.14	2.45	20.79	30.46	25.03	-7.09%
YoY %	31.45%	8,842.86%	-105.71%	-88.22%	-31.75%	21.69%	-	-
Horiz. %	64.28%	48.90%	-0.56%	9.79%	83.06%	121.69%	100.00%	-
DPS	5.00	3.50	2.49	2.57	4.50	3.75	4.00	3.78%
YoY %	42.86%	40.56%	-3.11%	-42.89%	20.00%	-6.25%	-	-
Horiz. %	125.00%	87.50%	62.25%	64.25%	112.50%	93.75%	100.00%	-
NAPS	1.36	1.21	0.86	1.45	1.13	2.00	2.11	-7.05%
YoY %	12.40%	40.70%	-40.69%	28.32%	-43.50%	-5.21%	-	-
Horiz. %	64.45%	57.35%	40.76%	68.72%	53.55%	94.79%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 380,053
RPS	296.55	247.07	296.64	295.37	226.42	160.54	137.74	13.62%
YoY %	20.03%	-16.71%	0.43%	30.45%	41.04%	16.55%	-	-
Horiz. %	215.30%	179.37%	215.36%	214.44%	164.38%	116.55%	100.00%	-
EPS	8.96	6.70	-0.07	1.27	10.88	6.25	4.99	10.23%
YoY %	33.73%	9,671.43%	-105.51%	-88.33%	74.08%	25.25%	-	-
Horiz. %	179.56%	134.27%	-1.40%	25.45%	218.04%	125.25%	100.00%	-
DPS	2.78	1.90	1.35	1.34	2.36	0.77	0.79	23.30%
YoY %	46.32%	40.74%	0.75%	-43.22%	206.49%	-2.53%	-	-
Horiz. %	351.90%	240.51%	170.89%	169.62%	298.73%	97.47%	100.00%	-
NAPS	0.7571	0.6623	0.4657	0.7554	0.5913	0.4103	0.4207	10.27%
YoY %	14.31%	42.22%	-38.35%	27.75%	44.11%	-2.47%	-	-
Horiz. %	179.96%	157.43%	110.70%	179.56%	140.55%	97.53%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.02	1.42	0.93	1.33	2.26	3.40	0.64	-
P/RPS	0.19	0.31	0.17	0.23	0.52	0.43	0.09	13.24%
YoY %	-38.71%	82.35%	-26.09%	-55.77%	20.93%	377.78%	-	-
Horiz. %	211.11%	344.44%	188.89%	255.56%	577.78%	477.78%	100.00%	-
P/EPS	6.34	11.60	-685.45	54.37	10.87	11.16	2.56	16.30%
YoY %	-45.34%	101.69%	-1,360.71%	400.18%	-2.60%	335.94%	-	-
Horiz. %	247.66%	453.12%	-26,775.39%	2,123.83%	424.61%	435.94%	100.00%	-
EY	15.77	8.62	-0.15	1.84	9.20	8.96	39.10	-14.03%
YoY %	82.95%	5,846.67%	-108.15%	-80.00%	2.68%	-77.08%	-	-
Horiz. %	40.33%	22.05%	-0.38%	4.71%	23.53%	22.92%	100.00%	-
DY	4.90	2.46	2.68	1.93	1.99	1.10	6.25	-3.97%
YoY %	99.19%	-8.21%	38.86%	-3.02%	80.91%	-82.40%	-	-
Horiz. %	78.40%	39.36%	42.88%	30.88%	31.84%	17.60%	100.00%	-
P/NAPS	0.75	1.17	1.08	0.92	2.00	1.70	0.30	16.48%
YoY %	-35.90%	8.33%	17.39%	-54.00%	17.65%	466.67%	-	-
Horiz. %	250.00%	390.00%	360.00%	306.67%	666.67%	566.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	26/08/11	30/08/10	27/08/09	28/08/08	29/08/07	24/08/06	-
Price	0.92	1.11	0.86	1.29	1.91	4.10	0.75	-
P/RPS	0.17	0.25	0.16	0.23	0.44	0.52	0.11	7.51%
YoY %	-32.00%	56.25%	-30.43%	-47.73%	-15.38%	372.73%	-	-
Horiz. %	154.55%	227.27%	145.45%	209.09%	400.00%	472.73%	100.00%	-
P/EPS	5.72	9.07	-633.86	52.73	9.19	13.46	3.00	11.34%
YoY %	-36.93%	101.43%	-1,302.09%	473.78%	-31.72%	348.67%	-	-
Horiz. %	190.67%	302.33%	-21,128.67%	1,757.67%	306.33%	448.67%	100.00%	-
EY	17.49	11.03	-0.16	1.90	10.89	7.43	33.37	-10.19%
YoY %	58.57%	6,993.75%	-108.42%	-82.55%	46.57%	-77.73%	-	-
Horiz. %	52.41%	33.05%	-0.48%	5.69%	32.63%	22.27%	100.00%	-
DY	5.43	3.15	2.89	1.99	2.36	0.91	5.33	0.30%
YoY %	72.38%	9.00%	45.23%	-15.68%	159.34%	-82.93%	-	-
Horiz. %	101.88%	59.10%	54.22%	37.34%	44.28%	17.07%	100.00%	-
P/NAPS	0.68	0.92	1.00	0.89	1.69	2.05	0.36	11.17%
YoY %	-26.09%	-8.00%	12.36%	-47.34%	-17.56%	469.44%	-	-
Horiz. %	188.89%	255.56%	277.78%	247.22%	469.44%	569.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos