Sponsor by Innity

Sponsor by Nuffnang

Saturday, January 14, 2012

KLCI Stock - MUHIBAH / 5703 - 2011 Quarter 3

MUHIBBAH ENGINEERING (M) BERHAD

Company Description
Muhibbah Engineering (M) Bhd is engaged in investment holding, infrastructure, civil and structural engineering contract works. The infrastructure construction segment is engaged in the construction of petroleum hub and bunkering facilities, oil and gas terminals, airport terminals runway and facility support buildings, heavy concrete foundations and other similar construction works. The Cranes segment is engaged in the design, manufacture, supply, trading, leasing and service provider of offshore oil and gas pedestal cranes, shipyard cranes and other heavy lifting equipment cranes. The Marine ship building and ship repair segment is engaged in the design, engineering, building and service provider of accommodation ships and marine vessels for the offshore oil and gas exploration and production works. Concession segment is engaged in privatization of international airports in Cambodia and maintenance work for the federal roads in the central region of Peninsular Malaysia.

Company Info 
Listing Date1994-02-25
Market Capital (Capital Size)477,609,502 (Small)
Par ValueRM 0.50
BoardMain
SectorConstruction
Major IndustryShip Repair & Ship Building
Sub IndustryInfrastructure Construction
Websitehttp://www.muhibbah.com

My Analysis 
Forecast P/E now(1.17-0.035)/0.1496 = 7.59 (Moderate)
Target Price1.50+0.035 = 1.53 (PE 10.0, EPS 0.1496, DPS 0.035)
DecisionBUY if stock price got strong buying volume than selling while stock price still above SMA20
Comment
Revenue increased 2.1% and was second consecutive quarter increasing and also higher than preceding year corresponding quarter 81.1%, eps increased 20.2% and also higher than preceding year corresponding quarter 87.9%, cash generated from operating and financing more than enough to cover all expenses, slightly weaker liquidity ratio at weak level now, lower gearing ratio at very high level now, receivables and payables ratio improving, cranes and marine division got higher than usual profit, higher inventory can indicate works amount still at satisfactory level
First Support Price1.13
Second Support Price1.0
Risk RatingMODERATE

Research House
CIMB Target Price1.83 (2011-08-10)
Kencana Target Price1.5 (2011-10-03)

Accounting Ratio 
Return on Equity9.56%
Dividend Yield2.99%
Profit Margin6.35%
Tax Rate31.30%
Asset Turnover0.6793
Net Asset Value Per Share1.22
Net Tangible Asset per share1.18
Price/Net Tangible Asset Per Share0.91
Cash Per Share0.66
Liquidity Current Ratio0.9847
Liquidity Quick Ratio0.8801
Liquidity Cash Ratio0.1533
Gearing Debt to Equity Ratio4.2166
Gearing Debt to Asset Ratio0.7739
Working capital per thousand Ringgit sale-1.5%
Days to sell the inventory38
Days to collect the receivables256
Days to pay the payables236

Technical Analysis 
SMA 201.129 (Uptrend 15 days)
SMA 501.116 (Downtrend)
SMA 1001.109 (Downtrend)
SMA 2001.286 (Downtrend)
MACD0.013998 (Uptrend 18 days)
MACD Histogram0.016512 (Uptrend 14 days)

My notes based on 2011 quarter 3 report (number in '000):-
- Higher revenue and pbt is derived from the cranes and shipyard divisions which generated higher revenue with better profit margins

- As at 18 November 2011, the total outstanding secured order book in hand of the Group is RM2.79 billion, comprises of RM1.98 billion from Infrastructure Construction Division, RM609 million from Cranes Division and RM200 million from Shipyard Division

- Estimate next 4Q eps after 2011 Q3 result announced = 0.1425*1.05 = 0.1496, estimate PE on current price 1.17 = 7.59(DPS 0.035)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.0336*4*0.85 = 0.1142(~8% ROE), estimate highest/lowest PE = 9.06/8 (DPS 0.035)
- Estimate next 4Q eps after 2011 Q1 result announced = (0.0438+0.0226)*2*1.05 = 0.1394, estimate highest/lowest PE = 13.45/6.85 (DPS 0.035)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0843*1.1 = 0.0927, estimate highest/lowest PE = 18.93/13.65 (DPS 0.035)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0481*2 = 0.0962(although revenue decrease but offset by high tax rate), estimate highest/lowest PE = 20.06/12.79
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0266*4 = 0.1064, estimate highest/lowest PE = 9.35/7.99
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0135*4 = 0.054, estimate highest/lowest PE = 18.43/15.74
- No estimate for 2009 Q4 result
- No estimate for 2009 Q3 result
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0362*4 = 0.1448, estimate highest/lowest PE = 9.29/6.94 (DPS 0.025)
- Estimate next 4Q eps after 2008 Q4 result announced = 0.039*4 = 0.156, estimate highest/lowest PE = 8.17/4.04 (DPS 0.025)

MUHIBAH latest news (English)

MUHIBAH latest news (Chinese)



Financial Quarter Summary
a_dateyearqrth_pricel_pricedivroec_roerevc_revpbtc_pbtprofc_profepsc_epsassetliabminoequicfocficffcashfcfnetfinalsharec_sharem_capdateprof_mvatasset_tpenavpsntapsp/ntapscpsl_curl_quil_cashg_deg_daavg_winv_drec_dpay_d
2011-11-2420113N/AN/A-2.73%7.94%5237221431160332588162916783488000.04040.1189271906221042291157976148331771941598573072019090117337480572389584158724104044449832011-09-306.35%31.30%0.6793-1.221.180.910.660.98470.88010.15334.21660.7739-1.5%38256236
2011-08-26201121.30.9-2.29%5.30%513102907438232884837113817320170.03360.07802738179213387611443460430317650214858394901197842279191228203206624112204104744564542011-06-304.54%25.29%0.5889-1.191.160.960.810.98630.88340.18264.3560.7793-1.5%44284274
2011-05-25201111.910.99-3.14%3.14%394336394336250832508318200182000.04380.0438254411819650641060135790543327992158174919247242494392552317274155614155616856752011-03-316.36%22.41%0.6142-1.141.11.50.581.06340.95760.1464.15410.77246.7%42301290
2011-02-25201041.791.30.0351.62%6.05%415957157894817251668309082338000.02260.08432708805214974010755155906525574218451212241254295274193619521923434013584009805899962010-12-314.15%20.86%0.582917.43911.131.091.350.51.04530.9470.11044.76120.79365.2%43342321
2010-11-26201031.931.23-1.96%5.60%289134116299121309495798635247180.02150.06172472440203134510295544109517542421274127818255490196698688801866104008284006004970262010-09-307.37%40.88%0.7187-0.840.791.570.551.03090.93010.1286.00740.82163.0%37283247
2010-08-30201021.440.86-2.46%3.67%463280873857194352827010785160830.02660.039824902092051474999614387351052738727130259245619114000162592618784059474040563470842010-06-304.20%27.67%0.8428-0.840.781.10.661.03390.930.15426.05560.82382.8%32232221
2010-05-31201010.9950.85-1.25%1.25%41057741057788358835529852980.01310.013124404342017457952464229773919027401984924784741930617791860684034414034413550282010-03-312.15%23.75%0.9081-0.810.761.160.540.95590.85670.11926.15580.8267-3.6%30220203
2010-02-25200941.140.83-1.34%2.96%61396821867115489585006333139680.01580.0358246241619904319652747198529400334465221413209117259538381252472424015523902023754512009-12-310.89%52.21%0.88826.11960.960.911.030.620.97870.86640.13995.30130.8083-1.7%34212225
2009-11-30200931.210.91-1.61%3.62%61094915727435000530118998203010.02300.0521255880319987399925056006427725441340264214214901235914283001866013907323897704024532009-09-300.82%226.02%0.8899-1.181.130.910.51.00780.88820.10734.33740.78110.6%34222214
2009-08-27200921.390.995-2.48%5.14%580600961794245014801014138292990.03620.0749253936519690509602857031518910240322174599210955148780258191851363910093909615044012009-06-304.22%36.50%0.8486-1.211.161.110.50.98060.85850.1074.15160.7754-1.6%38229231
2009-05-29200911.671.17-2.75%2.75%381194381194235112351115162151620.03890.0389272823621764739209655176357300178574289020338139443823332857143898183898185028652009-03-316.17%21.72%0.7436-1.181.121.150.760.98170.87460.14554.73490.7978-1.8%40263251
2009-02-27200841.360.6450.0256.72%4.12%7043082033535365924493035546218000.08820.0556260993820808918762952904791604121486274056147556213090609662085224029223919203324102008-12-315.20%-0.779214.83181.131.070.770.540.98360.87240.11184.71410.7973-1.6%39262256
2008-11-27200831.170.8-2.97%10.97%4887731329227237318152215543573460.03900.1467257970520567228245952298361030830293729721444631440592289133733763986343908134026202008-09-304.86%24.33%0.6735-1.131.040.970.951.02690.89040.1994.66880.79732.9%57275254
2008-08-28200821.980.645-4.19%8.13%454477840454312975779221529418030.05350.105220682271554006824045142217338456696106854154660130080232261314344024403972757686602008-06-306.89%19.61%0.7987-1.091.01.910.341.02060.86780.09523.59880.75141.8%51245247
2008-05-29200812.561.88-4.18%4.18%385977385977264942649420273202730.05030.050319753051490335780254849701292543338798877153097162641637648933340317040317010280832008-03-316.86%13.26%0.782-1.010.922.770.291.02140.88220.08423.66230.75451.9%47256242
2008-02-29200743.02.040.0454.14%14.99%40809014115333387410300519374701800.04810.176517571201288806746924683145074240958872645219197849704814923940299739769012331702007-12-318.30%11.47%0.803317.34010.990.993.090.451.08650.94990.15493.27420.73357.2%44238236
2007-11-30200734.222.95-4.17%11.66%4032671003443216136913118186508060.04570.1284178343413476706793843576412574146613023854537402099002914456639773939576813682222007-09-305.36%0.81%0.738-0.930.933.70.431.06880.92750.143.66390.75576.3%49263231
2007-08-29200723.943.34-4.31%7.82%347358600176282434751817988326200.04480.081215985481181320644124172284601043638623435347023726471511818540153540154313652192007-06-308.13%21.01%0.571-0.880.883.860.341.02320.89290.12823.34830.7392.7%58329319
2007-05-2920071N/AN/A-3.70%3.70%252817252817192751927514632146320.03670.03671508671111344459647395227608615098676915275790125867911143639907339907310575432007-03-317.62%13.51%0.3748-0.840.843.150.351.02890.89910.13783.3180.7385.2%86492433
2007-02-2820064N/AN/A-2.31%8.92%312663108641413140650918760338000.02290.089813789209999085757537901221356943365575880313078934786532453817393764684962602006-12-314.20%36.19%0.226714.47950.850.851.530.261.04540.9040.11293.11070.725112.8%147810677

Financial Quarter Balance Sheet
yearqrtAmount due from associated companies (A-0)Deferred tax assets (A-0)Development Expenditure (A-0)Goodwill on consolidation (A-0)Investment in associated companies (A-0)Land held for property development (A-0)Other assets (A-0)Other investments (A-0)Prepaid lease payments (A-0)Property, plant and equipment (A-0)Amount due from customers (A-1)Cash and cash equivalents (A-1)Current tax assets (A-1)Derivative assets (A-1)Inventories (A-1)Other investments (A-1)Other receivables, deposits and prepayments (A-1)Prepaid lease payments (A-1)Advance from shareholder (L-0)Deferred tax liabilities (L-0)Loans & borrowings (L-0)Payables and accruals (L-0)Amount due to customers (L-1)Bills payables (L-1)Commercial papers (L-1)Current tax liabilities (L-1)Derivative liabilities (L-1)Loans & borrowings (L-1)Payables and accruals (L-1)Provision for liabilities (L-1)Minority interest (M-1)
20113---14872148728-31443--75972850994427469127122773187345-786826--4901824837415070426337638994-152551634196158513389-115797
20112---14864140871-30833--760047488322331689491413174186888-766577--4835825461514377428741633520-13537-210065530663-114434
20111---14400142359-30200--613875386637239327345136681173535-903653--4830926303814384256617631133-10275-179553561755-106013
20104---14400135817-30946--623099583071201106337441312179118-896562--4824026415415324278022540596-106353509182069807191-107551
20103---21600134770-29314--5108165159992204955554-173646-860246--2236527095115305400026517301-22263-129292653842-102955
20102---21600136055-28681--5165524347242666034385-179498-902111--2522428132016151393665528032-20011-57163729908-99961
20101---21600128453-25359--5268172867672167854919-180430-1049304--2273716019016155444688441148-17363-132952782224-95246
20094---21600124967-26969--545016353857249309116820283200166-919081--2171617001516905351635466356-19447-86050858307-96527
20093---22171137820-26618-3140552298154205519353125409-215741-841072--1372616580115515351911445219-21648-88260896659-99250
20092---22171138185-28063-3190252089656994819624525323-223975-782657--1415210353017692346119559090-16532-119268792667-96028
20091---22171134976-28739-3204650875063594829656325009-218447-825587--884911054118290479652714039-22647-155058667397-92096
20084---22171124209-28069-3218949599573820721673015738-215617-721013--765811662517449372912679212-15415-135882735738-87629
20083-1482208339561250521618357294315314188587622603780804327-259344-5467753171721918230121327-3812515620942700002495-83403591789891482459
20082-14826053411011919015539577104317013966066929831368991288-219712-416448317164451716282430-295658615365-6039-56947454190977082404
20081--27223417311409815471607-31871381122491195115081--190130-5934295406161372163086609-264057552676-6924-112883420951846878025
20074100001483127852107631-586114321053303915407311800753239-1598951257380624634516795859492508-157464431914-10811-127232434567892174692
20073100002043814914125989654759167333013051334606841684326712-17146614924876424461714116650100502-218058385122-6636-175768419716807767938
20072100002044427978122245662662688335243152503894481384421817-140602-433825446173331487169559-177447383506-8913-116250386091735064412
200711000020449231040120051662662967336202935393500291387894936-130905234412633446173341273774536-165129331569-9945-170307325097679059647
20064100002045561110312096667756356733706275840354795995305069-124938234339051446177001166486581-114322252763-6702-180829322436691157575

Financial Quarter Income Statement
yearqrtRevenueIncome tax expenseCost of salesFinance/interest costsOther incomeMinority interestFinance/interest incomeShare of profit/ (loss) of associatesExceptional items
201135237221041049805944643402606540884569-
20112513102589049303875331774358117337250-
2011139433656203764294295350512638327134-
2010441595735994132532567867445701568596-
20103289134871227061341374299396211651461-
2010246328053784420081079796832725607432-
2010141057720984078451987105414395196517-
20094613968286660822310785463895628263459-
20093610949113016151721065239726975267365-
2009258060089425644152891482214212046181-
2009138119451073650372670266032423247040-
2008470430853657390081744766743197506769-
200834887735773468239252455024157784393-
20082454477613843700329529387363010146374-
2008138597735133719992679545327085879155-
200744080903884381578395823931061614747453-
20073403267176387396233051832519296625-
2007234735859353274363776652843206204949-
2007125281726052439983547472520385998679-
20064312663475531016428231114375512118380

Financial Quarter Segments Revenue
yearqrtElimination/AdjustmentInfrastructure ConstructionCranesMarine ship repair & ship buildingConcession
2011338800352335108341101846-
20112164193378398109879189018-
2011111805029605685181131149-
201043924287267100366233231077
20103134575199449116684107576-
2010211929938111793186108276-
201014296526457874951114013-
20094-39870616995145311-
20093-345030156781109138-
20092-4051699329582136-
20091-20566911426661259-
20084-53115218716185702-
20083-28815113437866244-
20082-25445412987870145-
20081-18039412428481299-
20074-22408013506259416-
20073-20372412403175512-
20072-17303212388950438-
20071-1439177213936761-

Financial Quarter Segments Profit
yearqrtElimination/AdjustmentInfrastructure ConstructionCranesMarine ship repair & ship buildingConcession
2011331496626415578374275485
201121852782919133199064485
201111579684004183206837613
2010440562299341195392733943
20103403172710511455185424614
2010234517197667231197547201
201015967116753785154507242
20094-142891210448682806
20093-371089517267285864
20092-6900803261533414
20091-6388556753576199
20084-521011522452305223
20083-8600302591033002
20082-13722403681635377
20081-8310471053548120
20074-16894740525505472
20073-14064590120013616
20072-12162625446565171
20071-3360405737478111

Short form reference
a_date = announcement date, yr = financial year end, qrt = quarter
h_price = stock highest price during the quarter, l_price = stock lowest price during the quarter
div = dividend recommend or declare in the quarter, roe = return on equity
c_roe = cumulative of return on equity during the financial year
rev = revenue in the current quarter, c_rev = cumulative of revenue during the financial year
pbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial year
eps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial year
asset = total asset, liab = total liability, mino = minority interest, equi = total equity
cfo = net cash flow from operating activities, cfi = net cash flow from investing activities
cff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial year
final = cash and cash equivalents as at current financial period ended
share = diluted/basic weighted average number of ordinary shares
c_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial year
m_cap = market capital at announcement date of quarterly report, date = current financial period ended date
prof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarter
navps = net asset value per share, ntaps = net tangible asset per share, cps = cash per share
l_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratio
g_de = gearing debt to equity ratio, g_da = gearing debt to assets ratio
avg_w = working capital per thousand Ringgit sale
inv_d = days to sell the inventory, rec_d = days to collect the receivables
pay_d = days to pay the payables



6-Months Historical Chart from shareinvestor.com


CURRENT


CHANGES IN SHAREHOLDING
ANNUAL REPORTS


HISTORICAL


CHANGES IN SHAREHOLDING


ARCHIVES


CHANGES IN SHAREHOLDING


Image



1-Years Historical Chart from shareinvestor.com

5-Years Historical Chart from shareinvestor.com

2 comments:

ben said...

HiCWYeoh,

Interesting blog. request u put my blog in your homepage list, www.mypredictioncloud.blogspot.com

cwyeoh stock analysis said...

Hi Ben, added your blog to my blog list, request you to put my blog in your page also, thanks.

Post a Comment