[MUHIBAH] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -13.35%
YoY- 284.07%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 617,744 578,988 636,919 642,138 624,106 519,148 542,300 9.09%
PBT 21,196 18,248 26,586 30,277 31,834 23,232 1,293 548.62%
Tax -13,432 -12,656 -16,380 -19,181 -19,028 -18,488 -1,293 378.14%
NP 7,764 5,592 10,206 11,096 12,806 4,744 0 -
-
NP to SH 14,024 5,556 10,206 11,096 12,806 4,744 -7,991 -
-
Tax Rate 63.37% 69.36% 61.61% 63.35% 59.77% 79.58% 100.00% -
Total Cost 609,980 573,396 626,713 631,042 611,300 514,404 542,300 8.17%
-
Net Worth 408,817 219,986 219,264 195,895 202,952 194,332 192,984 65.17%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,860 - - - - -
Div Payout % - - 28.02% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 408,817 219,986 219,264 195,895 202,952 194,332 192,984 65.17%
NOSH 258,745 141,734 143,011 142,989 142,924 142,891 142,951 48.68%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.26% 0.97% 1.60% 1.73% 2.05% 0.91% 0.00% -
ROE 3.43% 2.53% 4.65% 5.66% 6.31% 2.44% -4.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 238.75 408.50 445.36 449.08 436.67 363.32 379.36 -26.62%
EPS 5.42 3.92 7.13 7.76 8.96 3.32 -5.59 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.5521 1.5332 1.37 1.42 1.36 1.35 11.08%
Adjusted Per Share Value based on latest NOSH - 142,910
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 84.54 79.23 87.16 87.87 85.41 71.04 74.21 9.10%
EPS 1.92 0.76 1.40 1.52 1.75 0.65 -1.09 -
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.5595 0.301 0.3001 0.2681 0.2777 0.2659 0.2641 65.17%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.34 0.38 0.44 0.51 0.56 0.50 -
P/RPS 0.16 0.08 0.09 0.10 0.12 0.15 0.13 14.89%
P/EPS 7.01 8.67 5.32 5.67 5.69 16.87 -8.94 -
EY 14.26 11.53 18.78 17.64 17.57 5.93 -11.18 -
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.25 0.32 0.36 0.41 0.37 -25.12%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 28/05/03 27/02/03 29/11/02 29/08/02 22/05/02 28/02/02 -
Price 0.44 0.34 0.34 0.43 0.50 0.52 0.47 -
P/RPS 0.18 0.08 0.08 0.10 0.11 0.14 0.12 31.13%
P/EPS 8.12 8.67 4.76 5.54 5.58 15.66 -8.41 -
EY 12.32 11.53 20.99 18.05 17.92 6.38 -11.89 -
DY 0.00 0.00 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.22 0.31 0.35 0.38 0.35 -13.85%

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