[MUHIBAH] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3432.81%
YoY- -82.32%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 481,258 216,368 996,862 683,082 390,259 163,681 726,006 -23.99%
PBT 20,475 12,383 55,740 33,057 11,573 7,571 33,617 -28.16%
Tax -3,194 -6,470 -47,909 -30,796 -11,509 -4,134 -14,539 -63.62%
NP 17,281 5,913 7,831 2,261 64 3,437 19,078 -6.38%
-
NP to SH 10,500 5,913 7,831 2,261 64 3,437 19,078 -32.86%
-
Tax Rate 15.60% 52.25% 85.95% 93.16% 99.45% 54.60% 43.25% -
Total Cost 463,977 210,455 989,031 680,821 390,195 160,244 706,928 -24.49%
-
Net Worth 260,330 253,001 287,725 237,621 268,799 244,472 240,418 5.45%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,337 - - - - -
Div Payout % - - 55.39% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 260,330 253,001 287,725 237,621 268,799 244,472 240,418 5.45%
NOSH 144,628 144,572 144,585 144,012 160,000 143,807 143,106 0.70%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.59% 2.73% 0.79% 0.33% 0.02% 2.10% 2.63% -
ROE 4.03% 2.34% 2.72% 0.95% 0.02% 1.41% 7.94% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 332.76 149.66 689.46 474.32 243.91 113.82 507.32 -24.52%
EPS 7.26 4.09 5.43 1.57 0.04 2.39 13.30 -33.23%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.99 1.65 1.68 1.70 1.68 4.71%
Adjusted Per Share Value based on latest NOSH - 143,660
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 66.06 29.70 136.83 93.76 53.57 22.47 99.65 -23.99%
EPS 1.44 0.81 1.07 0.31 0.01 0.47 2.62 -32.92%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.3573 0.3473 0.3949 0.3262 0.369 0.3356 0.33 5.44%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.45 0.41 0.44 0.49 0.56 0.65 0.58 -
P/RPS 0.14 0.27 0.06 0.10 0.23 0.57 0.11 17.45%
P/EPS 6.20 10.02 8.12 31.21 1,400.00 27.20 4.35 26.67%
EY 16.13 9.98 12.31 3.20 0.07 3.68 22.99 -21.05%
DY 0.00 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.22 0.30 0.33 0.38 0.35 -20.11%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 25/02/05 25/11/04 24/08/04 27/05/04 27/02/04 -
Price 0.40 0.45 0.44 0.50 0.50 0.52 0.75 -
P/RPS 0.12 0.30 0.06 0.11 0.20 0.46 0.15 -13.83%
P/EPS 5.51 11.00 8.12 31.85 1,250.00 21.76 5.63 -1.42%
EY 18.15 9.09 12.31 3.14 0.08 4.60 17.78 1.38%
DY 0.00 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.22 0.30 0.30 0.31 0.45 -37.96%

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