[MUHIBAH] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2.78%
YoY- 577.22%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,030,808 1,180,408 970,740 964,438 962,516 865,472 996,862 2.26%
PBT 63,496 45,316 45,737 42,506 40,950 49,532 55,740 9.09%
Tax -6,412 -1,788 -2,691 -2,802 -6,388 -25,880 -47,909 -73.93%
NP 57,084 43,528 43,046 39,704 34,562 23,652 7,831 277.32%
-
NP to SH 41,674 38,788 26,061 20,416 21,000 23,652 7,831 205.74%
-
Tax Rate 10.10% 3.95% 5.88% 6.59% 15.60% 52.25% 85.95% -
Total Cost 973,724 1,136,880 927,694 924,734 927,954 841,820 989,031 -1.03%
-
Net Worth 306,811 309,263 287,639 261,706 260,330 253,001 287,725 4.38%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,781 - - - 4,337 -
Div Payout % - - 22.19% - - - 55.39% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 306,811 309,263 287,639 261,706 260,330 253,001 287,725 4.38%
NOSH 145,408 144,515 144,542 144,589 144,628 144,572 144,585 0.38%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.54% 3.69% 4.43% 4.12% 3.59% 2.73% 0.79% -
ROE 13.58% 12.54% 9.06% 7.80% 8.07% 9.35% 2.72% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 708.91 816.80 671.60 667.02 665.51 598.64 689.46 1.87%
EPS 28.66 26.84 18.03 14.12 14.52 16.36 5.43 204.07%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.11 2.14 1.99 1.81 1.80 1.75 1.99 3.99%
Adjusted Per Share Value based on latest NOSH - 144,504
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 141.06 161.54 132.84 131.98 131.72 118.44 136.42 2.26%
EPS 5.70 5.31 3.57 2.79 2.87 3.24 1.07 205.95%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.59 -
NAPS 0.4199 0.4232 0.3936 0.3581 0.3563 0.3462 0.3937 4.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.64 0.58 0.35 0.38 0.45 0.41 0.44 -
P/RPS 0.09 0.07 0.05 0.06 0.07 0.07 0.06 31.13%
P/EPS 2.23 2.16 1.94 2.69 3.10 2.51 8.12 -57.84%
EY 44.78 46.28 51.51 37.16 32.27 39.90 12.31 137.08%
DY 0.00 0.00 11.43 0.00 0.00 0.00 6.82 -
P/NAPS 0.30 0.27 0.18 0.21 0.25 0.23 0.22 23.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 29/11/05 30/08/05 31/05/05 25/02/05 -
Price 0.75 0.70 0.37 0.35 0.40 0.45 0.44 -
P/RPS 0.11 0.09 0.06 0.05 0.06 0.08 0.06 49.96%
P/EPS 2.62 2.61 2.05 2.48 2.75 2.75 8.12 -53.05%
EY 38.21 38.34 48.73 40.34 36.30 36.36 12.31 113.22%
DY 0.00 0.00 10.81 0.00 0.00 0.00 6.82 -
P/NAPS 0.36 0.33 0.19 0.19 0.22 0.26 0.22 38.98%

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