[MUHIBAH] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -45.56%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 726,006 698,278 617,744 578,988 636,919 642,138 624,106 10.57%
PBT 33,617 33,578 21,196 18,248 26,586 30,277 31,834 3.68%
Tax -14,539 -16,524 -13,432 -12,656 -16,380 -19,181 -19,028 -16.38%
NP 19,078 17,054 7,764 5,592 10,206 11,096 12,806 30.34%
-
NP to SH 19,078 17,054 14,024 5,556 10,206 11,096 12,806 30.34%
-
Tax Rate 43.25% 49.21% 63.37% 69.36% 61.61% 63.35% 59.77% -
Total Cost 706,928 681,224 609,980 573,396 626,713 631,042 611,300 10.14%
-
Net Worth 240,418 233,213 408,817 219,986 219,264 195,895 202,952 11.92%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 2,860 - - -
Div Payout % - - - - 28.02% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 240,418 233,213 408,817 219,986 219,264 195,895 202,952 11.92%
NOSH 143,106 143,076 258,745 141,734 143,011 142,989 142,924 0.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.63% 2.44% 1.26% 0.97% 1.60% 1.73% 2.05% -
ROE 7.94% 7.31% 3.43% 2.53% 4.65% 5.66% 6.31% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 507.32 488.05 238.75 408.50 445.36 449.08 436.67 10.48%
EPS 13.30 11.92 5.42 3.92 7.13 7.76 8.96 30.03%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.68 1.63 1.58 1.5521 1.5332 1.37 1.42 11.82%
Adjusted Per Share Value based on latest NOSH - 142,653
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 99.35 95.56 84.54 79.23 87.16 87.87 85.41 10.57%
EPS 2.61 2.33 1.92 0.76 1.40 1.52 1.75 30.44%
DPS 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.329 0.3191 0.5595 0.301 0.3001 0.2681 0.2777 11.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.58 0.52 0.38 0.34 0.38 0.44 0.51 -
P/RPS 0.11 0.11 0.16 0.08 0.09 0.10 0.12 -5.62%
P/EPS 4.35 4.36 7.01 8.67 5.32 5.67 5.69 -16.35%
EY 22.99 22.92 14.26 11.53 18.78 17.64 17.57 19.57%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.35 0.32 0.24 0.22 0.25 0.32 0.36 -1.85%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 20/08/03 28/05/03 27/02/03 29/11/02 29/08/02 -
Price 0.75 0.56 0.44 0.34 0.34 0.43 0.50 -
P/RPS 0.15 0.11 0.18 0.08 0.08 0.10 0.11 22.90%
P/EPS 5.63 4.70 8.12 8.67 4.76 5.54 5.58 0.59%
EY 17.78 21.29 12.32 11.53 20.99 18.05 17.92 -0.52%
DY 0.00 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.45 0.34 0.28 0.22 0.22 0.31 0.35 18.18%

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