[MUHIBAH] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 29.97%
YoY- 284.07%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 308,872 144,747 636,919 481,604 312,053 129,787 542,300 -31.35%
PBT 10,598 4,562 26,586 22,708 15,917 5,808 1,293 308.09%
Tax -6,716 -3,164 -16,380 -14,386 -9,514 -4,622 -1,293 200.82%
NP 3,882 1,398 10,206 8,322 6,403 1,186 0 -
-
NP to SH 7,012 1,389 10,206 8,322 6,403 1,186 -7,991 -
-
Tax Rate 63.37% 69.36% 61.61% 63.35% 59.77% 79.58% 100.00% -
Total Cost 304,990 143,349 626,713 473,282 305,650 128,601 542,300 -31.93%
-
Net Worth 408,817 219,986 219,264 195,895 202,952 194,332 192,984 65.17%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,860 - - - - -
Div Payout % - - 28.02% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 408,817 219,986 219,264 195,895 202,952 194,332 192,984 65.17%
NOSH 258,745 141,734 143,011 142,989 142,924 142,891 142,951 48.68%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.26% 0.97% 1.60% 1.73% 2.05% 0.91% 0.00% -
ROE 1.72% 0.63% 4.65% 4.25% 3.15% 0.61% -4.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 119.37 102.13 445.36 336.81 218.33 90.83 379.36 -53.83%
EPS 2.71 0.98 7.13 5.82 4.48 0.83 -5.59 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.5521 1.5332 1.37 1.42 1.36 1.35 11.08%
Adjusted Per Share Value based on latest NOSH - 142,910
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 42.27 19.81 87.16 65.91 42.70 17.76 74.21 -31.35%
EPS 0.96 0.19 1.40 1.14 0.88 0.16 -1.09 -
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.5595 0.301 0.3001 0.2681 0.2777 0.2659 0.2641 65.17%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.34 0.38 0.44 0.51 0.56 0.50 -
P/RPS 0.32 0.33 0.09 0.13 0.23 0.62 0.13 82.60%
P/EPS 14.02 34.69 5.32 7.56 11.38 67.47 -8.94 -
EY 7.13 2.88 18.78 13.23 8.78 1.48 -11.18 -
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.25 0.32 0.36 0.41 0.37 -25.12%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 28/05/03 27/02/03 29/11/02 29/08/02 22/05/02 28/02/02 -
Price 0.44 0.34 0.34 0.43 0.50 0.52 0.47 -
P/RPS 0.37 0.33 0.08 0.13 0.23 0.57 0.12 112.28%
P/EPS 16.24 34.69 4.76 7.39 11.16 62.65 -8.41 -
EY 6.16 2.88 20.99 13.53 8.96 1.60 -11.89 -
DY 0.00 0.00 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.22 0.31 0.35 0.38 0.35 -13.85%

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