[MUHIBAH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.83%
YoY- 102.9%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,680,908 1,543,908 1,411,533 1,337,924 1,200,352 1,011,268 1,086,414 33.80%
PBT 115,584 105,976 103,005 92,174 95,036 77,100 65,091 46.69%
Tax -19,302 -14,052 -12,600 -11,621 -17,080 -10,420 -17,260 7.74%
NP 96,282 91,924 90,405 80,553 77,956 66,680 47,831 59.49%
-
NP to SH 83,606 81,092 70,180 67,741 65,240 58,528 33,800 83.00%
-
Tax Rate 16.70% 13.26% 12.23% 12.61% 17.97% 13.51% 26.52% -
Total Cost 1,584,626 1,451,984 1,321,128 1,257,370 1,122,396 944,588 1,038,583 32.56%
-
Net Worth 425,562 403,199 380,675 361,507 353,133 335,129 126,879 124.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 16,960 - - - 5,532 -
Div Payout % - - 24.17% - - - 16.37% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 425,562 403,199 380,675 361,507 353,133 335,129 126,879 124.23%
NOSH 376,603 376,821 376,906 150,002 149,633 149,611 147,533 86.88%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.73% 5.95% 6.40% 6.02% 6.49% 6.59% 4.40% -
ROE 19.65% 20.11% 18.44% 18.74% 18.47% 17.46% 26.64% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 446.33 409.72 374.50 891.93 802.20 675.93 736.38 -28.40%
EPS 22.20 21.52 18.62 45.16 43.60 39.12 9.17 80.39%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 3.75 -
NAPS 1.13 1.07 1.01 2.41 2.36 2.24 0.86 19.98%
Adjusted Per Share Value based on latest NOSH - 150,796
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 230.03 211.28 193.16 183.09 164.26 138.39 148.67 33.81%
EPS 11.44 11.10 9.60 9.27 8.93 8.01 4.63 82.86%
DPS 0.00 0.00 2.32 0.00 0.00 0.00 0.76 -
NAPS 0.5824 0.5518 0.5209 0.4947 0.4833 0.4586 0.1736 124.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.26 2.80 3.76 4.60 3.40 2.65 1.30 -
P/RPS 0.51 0.68 1.00 0.52 0.42 0.39 0.18 100.35%
P/EPS 10.18 13.01 20.19 10.19 7.80 6.77 5.67 47.77%
EY 9.82 7.69 4.95 9.82 12.82 14.76 17.62 -32.30%
DY 0.00 0.00 1.20 0.00 0.00 0.00 2.88 -
P/NAPS 2.00 2.62 3.72 1.91 1.44 1.18 1.51 20.62%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 29/02/08 30/11/07 29/08/07 29/05/07 28/02/07 -
Price 1.91 2.55 3.06 3.44 4.10 3.80 2.00 -
P/RPS 0.43 0.62 0.82 0.39 0.51 0.56 0.27 36.41%
P/EPS 8.60 11.85 16.43 7.62 9.40 9.71 8.73 -0.99%
EY 11.62 8.44 6.08 13.13 10.63 10.29 11.46 0.92%
DY 0.00 0.00 1.47 0.00 0.00 0.00 1.88 -
P/NAPS 1.69 2.38 3.03 1.43 1.74 1.70 2.33 -19.28%

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