[MUHIBAH] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 45.83%
YoY- 577.22%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 515,404 295,102 970,740 723,329 481,258 216,368 996,862 -35.65%
PBT 31,748 11,329 45,737 31,880 20,475 12,383 55,740 -31.35%
Tax -3,206 -447 -2,691 -2,102 -3,194 -6,470 -47,909 -83.59%
NP 28,542 10,882 43,046 29,778 17,281 5,913 7,831 137.39%
-
NP to SH 20,837 9,697 26,061 15,312 10,500 5,913 7,831 92.36%
-
Tax Rate 10.10% 3.95% 5.88% 6.59% 15.60% 52.25% 85.95% -
Total Cost 486,862 284,220 927,694 693,551 463,977 210,455 989,031 -37.73%
-
Net Worth 306,811 309,263 287,639 261,706 260,330 253,001 287,725 4.38%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,781 - - - 4,337 -
Div Payout % - - 22.19% - - - 55.39% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 306,811 309,263 287,639 261,706 260,330 253,001 287,725 4.38%
NOSH 145,408 144,515 144,542 144,589 144,628 144,572 144,585 0.38%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.54% 3.69% 4.43% 4.12% 3.59% 2.73% 0.79% -
ROE 6.79% 3.14% 9.06% 5.85% 4.03% 2.34% 2.72% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 354.45 204.20 671.60 500.26 332.76 149.66 689.46 -35.90%
EPS 14.33 6.71 18.03 10.59 7.26 4.09 5.43 91.30%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.11 2.14 1.99 1.81 1.80 1.75 1.99 3.99%
Adjusted Per Share Value based on latest NOSH - 144,504
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 70.75 40.51 133.25 99.29 66.06 29.70 136.83 -35.65%
EPS 2.86 1.33 3.58 2.10 1.44 0.81 1.07 92.94%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.60 -
NAPS 0.4211 0.4245 0.3948 0.3592 0.3573 0.3473 0.3949 4.38%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.64 0.58 0.35 0.38 0.45 0.41 0.44 -
P/RPS 0.18 0.28 0.05 0.08 0.14 0.27 0.06 108.42%
P/EPS 4.47 8.64 1.94 3.59 6.20 10.02 8.12 -32.90%
EY 22.39 11.57 51.51 27.87 16.13 9.98 12.31 49.16%
DY 0.00 0.00 11.43 0.00 0.00 0.00 6.82 -
P/NAPS 0.30 0.27 0.18 0.21 0.25 0.23 0.22 23.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 29/11/05 30/08/05 31/05/05 25/02/05 -
Price 0.75 0.70 0.37 0.35 0.40 0.45 0.44 -
P/RPS 0.21 0.34 0.06 0.07 0.12 0.30 0.06 131.05%
P/EPS 5.23 10.43 2.05 3.31 5.51 11.00 8.12 -25.47%
EY 19.11 9.59 48.73 30.26 18.15 9.09 12.31 34.17%
DY 0.00 0.00 10.81 0.00 0.00 0.00 6.82 -
P/NAPS 0.36 0.33 0.19 0.19 0.22 0.26 0.22 38.98%

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