[MUHIBAH] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.14%
YoY- -226.05%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,666,403 1,811,530 1,904,343 2,269,061 2,219,920 2,037,053 1,842,297 -1.65%
PBT 167,522 167,519 148,501 -37,416 120,070 85,327 64,750 17.15%
Tax -8,916 -31,289 -29,768 -23,687 -19,739 -12,725 -30,135 -18.35%
NP 158,606 136,230 118,733 -61,103 100,331 72,602 34,615 28.84%
-
NP to SH 93,208 85,698 87,101 -85,310 67,679 57,026 17,097 32.63%
-
Tax Rate 5.32% 18.68% 20.05% - 16.44% 14.91% 46.54% -
Total Cost 1,507,797 1,675,300 1,785,610 2,330,164 2,119,589 1,964,451 1,807,682 -2.97%
-
Net Worth 889,696 852,941 602,163 525,403 552,200 499,832 336,685 17.56%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 26,550 17,182 18,885 10,162 20,290 13,880 9,833 17.98%
Div Payout % 28.48% 20.05% 21.68% 0.00% 29.98% 24.34% 57.52% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 889,696 852,941 602,163 525,403 552,200 499,832 336,685 17.56%
NOSH 480,916 495,896 424,058 413,703 406,029 406,368 396,100 3.28%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.52% 7.52% 6.23% -2.69% 4.52% 3.56% 1.88% -
ROE 10.48% 10.05% 14.46% -16.24% 12.26% 11.41% 5.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 346.51 365.30 449.08 548.47 546.74 501.28 465.11 -4.78%
EPS 19.38 17.28 20.54 -20.62 16.67 14.03 4.32 28.39%
DPS 5.52 3.47 4.50 2.50 5.00 3.42 2.50 14.09%
NAPS 1.85 1.72 1.42 1.27 1.36 1.23 0.85 13.82%
Adjusted Per Share Value based on latest NOSH - 413,703
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 228.35 248.24 260.96 310.94 304.20 279.15 252.46 -1.65%
EPS 12.77 11.74 11.94 -11.69 9.27 7.81 2.34 32.65%
DPS 3.64 2.35 2.59 1.39 2.78 1.90 1.35 17.95%
NAPS 1.2192 1.1688 0.8252 0.72 0.7567 0.6849 0.4614 17.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.30 2.02 3.11 2.34 0.94 1.01 0.89 -
P/RPS 0.66 0.55 0.69 0.43 0.17 0.20 0.19 23.04%
P/EPS 11.87 11.69 15.14 -11.35 5.64 7.20 20.62 -8.78%
EY 8.43 8.56 6.60 -8.81 17.73 13.89 4.85 9.64%
DY 2.40 1.72 1.45 1.07 5.32 3.38 2.81 -2.59%
P/NAPS 1.24 1.17 2.19 1.84 0.69 0.82 1.05 2.80%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 28/11/14 29/11/13 29/11/12 24/11/11 26/11/10 -
Price 2.11 2.17 2.32 2.32 0.87 1.07 1.24 -
P/RPS 0.61 0.59 0.52 0.42 0.16 0.21 0.27 14.53%
P/EPS 10.89 12.56 11.30 -11.25 5.22 7.62 28.73 -14.91%
EY 9.19 7.96 8.85 -8.89 19.16 13.12 3.48 17.55%
DY 2.62 1.60 1.94 1.08 5.75 3.19 2.02 4.42%
P/NAPS 1.14 1.26 1.63 1.83 0.64 0.87 1.46 -4.03%

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