[MUHIBAH] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 21.61%
YoY- 53.7%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 780,518 654,724 726,006 698,278 617,744 578,988 636,919 14.53%
PBT 23,146 30,284 33,617 33,578 21,196 18,248 26,586 -8.83%
Tax -23,018 -16,536 -14,539 -16,524 -13,432 -12,656 -16,380 25.48%
NP 128 13,748 19,078 17,054 7,764 5,592 10,206 -94.61%
-
NP to SH 128 13,748 19,078 17,054 14,024 5,556 10,206 -94.61%
-
Tax Rate 99.45% 54.60% 43.25% 49.21% 63.37% 69.36% 61.61% -
Total Cost 780,390 640,976 706,928 681,224 609,980 573,396 626,713 15.75%
-
Net Worth 268,799 244,472 240,418 233,213 408,817 219,986 219,264 14.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 2,860 -
Div Payout % - - - - - - 28.02% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 268,799 244,472 240,418 233,213 408,817 219,986 219,264 14.55%
NOSH 160,000 143,807 143,106 143,076 258,745 141,734 143,011 7.77%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.02% 2.10% 2.63% 2.44% 1.26% 0.97% 1.60% -
ROE 0.05% 5.62% 7.94% 7.31% 3.43% 2.53% 4.65% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 487.82 455.28 507.32 488.05 238.75 408.50 445.36 6.26%
EPS 0.08 9.56 13.30 11.92 5.42 3.92 7.13 -95.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.68 1.70 1.68 1.63 1.58 1.5521 1.5332 6.29%
Adjusted Per Share Value based on latest NOSH - 143,001
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 106.81 89.60 99.35 95.56 84.54 79.23 87.16 14.52%
EPS 0.02 1.88 2.61 2.33 1.92 0.76 1.40 -94.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.3678 0.3346 0.329 0.3191 0.5595 0.301 0.3001 14.53%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.56 0.65 0.58 0.52 0.38 0.34 0.38 -
P/RPS 0.11 0.14 0.11 0.11 0.16 0.08 0.09 14.32%
P/EPS 700.00 6.80 4.35 4.36 7.01 8.67 5.32 2494.67%
EY 0.14 14.71 22.99 22.92 14.26 11.53 18.78 -96.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.33 0.38 0.35 0.32 0.24 0.22 0.25 20.35%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 27/05/04 27/02/04 21/11/03 20/08/03 28/05/03 27/02/03 -
Price 0.50 0.52 0.75 0.56 0.44 0.34 0.34 -
P/RPS 0.10 0.11 0.15 0.11 0.18 0.08 0.08 16.05%
P/EPS 625.00 5.44 5.63 4.70 8.12 8.67 4.76 2491.03%
EY 0.16 18.38 17.78 21.29 12.32 11.53 20.99 -96.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.30 0.31 0.45 0.34 0.28 0.22 0.22 22.99%

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