[MUHIBAH] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

30-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 8.77%

YoY- 12.78%

Quarter Report

MEB Group- Bursa Annoucement Q22016.pdf

Latest QR

Upcoming QR

MUHIBAH's Result

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	1,850,454	1,239,652	1,740,040	1,821,999	1,647,076	2,003,682	2,373,797	-4.06%
YoY %	49.27%	-28.76%	-4.50%	10.62%	-17.80%	-15.59%	-	-
Horiz. %	77.95%	52.22%	73.30%	76.75%	69.39%	84.41%	100.00%	-
PBT	265,935	217,470	188,456	184,381	145,052	147,689	-28,073	-
YoY %	22.29%	15.40%	2.21%	27.11%	-1.79%	626.09%	-	-
Horiz. %	-947.30%	-774.66%	-671.31%	-656.79%	-516.70%	-526.09%	100.00%	-
Tax	-32,709	-15,420	-8,869	-25,336	-20,499	-27,322	-32,611	0.04%
YoY %	-112.12%	-73.86%	64.99%	-23.60%	24.97%	16.22%	-	-
Horiz. %	100.30%	47.28%	27.20%	77.69%	62.86%	83.78%	100.00%	-
NP	233,226	202,050	179,587	159,045	124,553	120,367	-60,684	-
YoY %	15.43%	12.51%	12.92%	27.69%	3.48%	298.35%	-	-
Horiz. %	-384.33%	-332.95%	-295.94%	-262.09%	-205.25%	-198.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,497	133,638	122,086	93,613	83,008	86,937	-86,292	-
YoY %	4.38%	9.46%	30.42%	12.78%	-4.52%	200.75%	-	-
Horiz. %	-161.66%	-154.87%	-141.48%	-108.48%	-96.19%	-100.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.30%	7.09%	4.71%	13.74%	14.13%	18.50%	-	-
YoY %	73.48%	50.53%	-65.72%	-2.76%	-23.62%	0.00%	-	-
Horiz. %	66.49%	38.32%	25.46%	74.27%	76.38%	100.00%	-	-
Total Cost	1,617,228	1,037,602	1,560,453	1,662,954	1,522,523	1,883,315	2,434,481	-6.58%
YoY %	55.86%	-33.51%	-6.16%	9.22%	-19.16%	-22.64%	-	-
Horiz. %	66.43%	42.62%	64.10%	68.31%	62.54%	77.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,185,700	1,051,924	998,584	846,382	715,862	600,330	500,965	15.43%
YoY %	12.72%	5.34%	17.98%	18.23%	19.24%	19.83%	-	-
Horiz. %	236.68%	209.98%	199.33%	168.95%	142.90%	119.83%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	36,118	33,623	26,427	26,550	17,182	18,885	10,162	23.52%
YoY %	7.42%	27.23%	-0.46%	54.52%	-9.02%	85.84%	-	-
Horiz. %	355.42%	330.87%	260.06%	261.27%	169.08%	185.84%	100.00%	-
Div Payout %	25.89%	25.16%	21.65%	28.36%	20.70%	21.72%	0.00%	-
YoY %	2.90%	16.21%	-23.66%	37.00%	-4.70%	0.00%	-	-
Horiz. %	119.20%	115.84%	99.68%	130.57%	95.30%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,185,700	1,051,924	998,584	846,382	715,862	600,330	500,965	15.43%
YoY %	12.72%	5.34%	17.98%	18.23%	19.24%	19.83%	-	-
Horiz. %	236.68%	209.98%	199.33%	168.95%	142.90%	119.83%	100.00%	-
NOSH	483,815	482,114	480,088	472,839	461,846	422,767	407,288	2.90%
YoY %	0.35%	0.42%	1.53%	2.38%	9.24%	3.80%	-	-
Horiz. %	118.79%	118.37%	117.87%	116.09%	113.40%	103.80%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	12.60%	16.30%	10.32%	8.73%	7.56%	6.01%	-2.56%	-
YoY %	-22.70%	57.95%	18.21%	15.48%	25.79%	334.77%	-	-
Horiz. %	-492.19%	-636.72%	-403.12%	-341.02%	-295.31%	-234.77%	100.00%	-
ROE	11.76%	12.70%	12.23%	11.06%	11.60%	14.48%	-17.23%	-
YoY %	-7.40%	3.84%	10.58%	-4.66%	-19.89%	184.04%	-	-
Horiz. %	-68.25%	-73.71%	-70.98%	-64.19%	-67.32%	-84.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	383.92	258.08	362.44	385.33	356.63	473.94	582.83	-6.71%
YoY %	48.76%	-28.79%	-5.94%	8.05%	-24.75%	-18.68%	-	-
Horiz. %	65.87%	44.28%	62.19%	66.11%	61.19%	81.32%	100.00%	-
EPS	28.94	27.82	25.43	19.80	17.97	20.56	-21.19	-
YoY %	4.03%	9.40%	28.43%	10.18%	-12.60%	197.03%	-	-
Horiz. %	-136.57%	-131.29%	-120.01%	-93.44%	-84.80%	-97.03%	100.00%	-
DPS	7.50	7.00	5.50	5.62	3.72	4.47	2.50	20.08%
YoY %	7.14%	27.27%	-2.14%	51.08%	-16.78%	78.80%	-	-
Horiz. %	300.00%	280.00%	220.00%	224.80%	148.80%	178.80%	100.00%	-
NAPS	2.46	2.19	2.08	1.79	1.55	1.42	1.23	12.24%
YoY %	12.33%	5.29%	16.20%	15.48%	9.15%	15.45%	-	-
Horiz. %	200.00%	178.05%	169.11%	145.53%	126.02%	115.45%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 472,839
RPS	253.58	169.87	238.44	249.68	225.71	274.57	325.29	-4.06%
YoY %	49.28%	-28.76%	-4.50%	10.62%	-17.80%	-15.59%	-	-
Horiz. %	77.96%	52.22%	73.30%	76.76%	69.39%	84.41%	100.00%	-
EPS	19.12	18.31	16.73	12.83	11.37	11.91	-11.82	-
YoY %	4.42%	9.44%	30.40%	12.84%	-4.53%	200.76%	-	-
Horiz. %	-161.76%	-154.91%	-141.54%	-108.54%	-96.19%	-100.76%	100.00%	-
DPS	4.95	4.61	3.62	3.64	2.35	2.59	1.39	23.56%
YoY %	7.38%	27.35%	-0.55%	54.89%	-9.27%	86.33%	-	-
Horiz. %	356.12%	331.65%	260.43%	261.87%	169.06%	186.33%	100.00%	-
NAPS	1.6248	1.4415	1.3684	1.1598	0.981	0.8227	0.6865	15.43%
YoY %	12.72%	5.34%	17.99%	18.23%	19.24%	19.84%	-	-
Horiz. %	236.68%	209.98%	199.33%	168.94%	142.90%	119.84%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	2.76	3.00	2.72	2.20	2.27	2.99	1.74	-
P/RPS	0.72	1.16	0.75	0.57	0.64	0.63	0.30	15.70%
YoY %	-37.93%	54.67%	31.58%	-10.94%	1.59%	110.00%	-	-
Horiz. %	240.00%	386.67%	250.00%	190.00%	213.33%	210.00%	100.00%	-
P/EPS	9.54	10.78	10.70	11.11	12.63	14.54	-8.21	-
YoY %	-11.50%	0.75%	-3.69%	-12.03%	-13.14%	277.10%	-	-
Horiz. %	-116.20%	-131.30%	-130.33%	-135.32%	-153.84%	-177.10%	100.00%	-
EY	10.49	9.27	9.35	9.00	7.92	6.88	-12.18	-
YoY %	13.16%	-0.86%	3.89%	13.64%	15.12%	156.49%	-	-
Horiz. %	-86.12%	-76.11%	-76.77%	-73.89%	-65.02%	-56.49%	100.00%	-
DY	2.72	2.33	2.02	2.55	1.64	1.49	1.44	11.17%
YoY %	16.74%	15.35%	-20.78%	55.49%	10.07%	3.47%	-	-
Horiz. %	188.89%	161.81%	140.28%	177.08%	113.89%	103.47%	100.00%	-
P/NAPS	1.12	1.37	1.31	1.23	1.46	2.11	1.41	-3.76%
YoY %	-18.25%	4.58%	6.50%	-15.75%	-30.81%	49.65%	-	-
Horiz. %	79.43%	97.16%	92.91%	87.23%	103.55%	149.65%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	30/08/18	29/08/17	30/08/16	28/08/15	28/08/14	30/08/13	-
Price	2.47	3.13	2.85	2.25	1.86	3.17	2.18	-
P/RPS	0.64	1.21	0.79	0.58	0.52	0.67	0.37	9.55%
YoY %	-47.11%	53.16%	36.21%	11.54%	-22.39%	81.08%	-	-
Horiz. %	172.97%	327.03%	213.51%	156.76%	140.54%	181.08%	100.00%	-
P/EPS	8.53	11.25	11.21	11.36	10.35	15.42	-10.29	-
YoY %	-24.18%	0.36%	-1.32%	9.76%	-32.88%	249.85%	-	-
Horiz. %	-82.90%	-109.33%	-108.94%	-110.40%	-100.58%	-149.85%	100.00%	-
EY	11.72	8.89	8.92	8.80	9.66	6.49	-9.72	-
YoY %	31.83%	-0.34%	1.36%	-8.90%	48.84%	166.77%	-	-
Horiz. %	-120.58%	-91.46%	-91.77%	-90.53%	-99.38%	-66.77%	100.00%	-
DY	3.04	2.24	1.93	2.50	2.00	1.41	1.15	17.57%
YoY %	35.71%	16.06%	-22.80%	25.00%	41.84%	22.61%	-	-
Horiz. %	264.35%	194.78%	167.83%	217.39%	173.91%	122.61%	100.00%	-
P/NAPS	1.00	1.43	1.37	1.26	1.20	2.23	1.77	-9.07%
YoY %	-30.07%	4.38%	8.73%	5.00%	-46.19%	25.99%	-	-
Horiz. %	56.50%	80.79%	77.40%	71.19%	67.80%	125.99%	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