[MUHIBAH] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 159.76%
YoY- -58.95%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 964,438 962,516 865,472 996,862 910,776 780,518 654,724 29.43%
PBT 42,506 40,950 49,532 55,740 44,076 23,146 30,284 25.33%
Tax -2,802 -6,388 -25,880 -47,909 -41,061 -23,018 -16,536 -69.34%
NP 39,704 34,562 23,652 7,831 3,014 128 13,748 102.66%
-
NP to SH 20,416 21,000 23,652 7,831 3,014 128 13,748 30.13%
-
Tax Rate 6.59% 15.60% 52.25% 85.95% 93.16% 99.45% 54.60% -
Total Cost 924,734 927,954 841,820 989,031 907,761 780,390 640,976 27.64%
-
Net Worth 261,706 260,330 253,001 287,725 237,620 268,799 244,472 4.64%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,337 - - - -
Div Payout % - - - 55.39% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 261,706 260,330 253,001 287,725 237,620 268,799 244,472 4.64%
NOSH 144,589 144,628 144,572 144,585 144,012 160,000 143,807 0.36%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.12% 3.59% 2.73% 0.79% 0.33% 0.02% 2.10% -
ROE 7.80% 8.07% 9.35% 2.72% 1.27% 0.05% 5.62% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 667.02 665.51 598.64 689.46 632.43 487.82 455.28 28.96%
EPS 14.12 14.52 16.36 5.43 2.09 0.08 9.56 29.66%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.81 1.80 1.75 1.99 1.65 1.68 1.70 4.26%
Adjusted Per Share Value based on latest NOSH - 144,444
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 132.38 132.12 118.80 136.83 125.02 107.14 89.87 29.43%
EPS 2.80 2.88 3.25 1.07 0.41 0.02 1.89 29.92%
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.3592 0.3573 0.3473 0.3949 0.3262 0.369 0.3356 4.63%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.45 0.41 0.44 0.49 0.56 0.65 -
P/RPS 0.06 0.07 0.07 0.06 0.08 0.11 0.14 -43.12%
P/EPS 2.69 3.10 2.51 8.12 23.41 700.00 6.80 -46.08%
EY 37.16 32.27 39.90 12.31 4.27 0.14 14.71 85.38%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.23 0.22 0.30 0.33 0.38 -32.63%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 25/02/05 25/11/04 24/08/04 27/05/04 -
Price 0.35 0.40 0.45 0.44 0.50 0.50 0.52 -
P/RPS 0.05 0.06 0.08 0.06 0.08 0.10 0.11 -40.85%
P/EPS 2.48 2.75 2.75 8.12 23.89 625.00 5.44 -40.73%
EY 40.34 36.30 36.36 12.31 4.19 0.16 18.38 68.80%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.26 0.22 0.30 0.30 0.31 -27.82%

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