[MUHIBAH] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.15%
YoY- 86.93%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 683,082 390,259 163,681 726,006 523,709 308,872 144,747 180.55%
PBT 33,057 11,573 7,571 33,617 25,184 10,598 4,562 273.11%
Tax -30,796 -11,509 -4,134 -14,539 -12,393 -6,716 -3,164 353.98%
NP 2,261 64 3,437 19,078 12,791 3,882 1,398 37.66%
-
NP to SH 2,261 64 3,437 19,078 12,791 7,012 1,389 38.25%
-
Tax Rate 93.16% 99.45% 54.60% 43.25% 49.21% 63.37% 69.36% -
Total Cost 680,821 390,195 160,244 706,928 510,918 304,990 143,349 181.74%
-
Net Worth 237,621 268,799 244,472 240,418 233,213 408,817 219,986 5.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 237,621 268,799 244,472 240,418 233,213 408,817 219,986 5.26%
NOSH 144,012 160,000 143,807 143,106 143,076 258,745 141,734 1.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.33% 0.02% 2.10% 2.63% 2.44% 1.26% 0.97% -
ROE 0.95% 0.02% 1.41% 7.94% 5.48% 1.72% 0.63% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 474.32 243.91 113.82 507.32 366.04 119.37 102.13 177.58%
EPS 1.57 0.04 2.39 13.30 8.94 2.71 0.98 36.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.68 1.70 1.68 1.63 1.58 1.5521 4.15%
Adjusted Per Share Value based on latest NOSH - 143,167
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 93.77 53.57 22.47 99.66 71.89 42.40 19.87 180.55%
EPS 0.31 0.01 0.47 2.62 1.76 0.96 0.19 38.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3262 0.369 0.3356 0.33 0.3202 0.5612 0.302 5.25%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.49 0.56 0.65 0.58 0.52 0.38 0.34 -
P/RPS 0.10 0.23 0.57 0.11 0.14 0.32 0.33 -54.78%
P/EPS 31.21 1,400.00 27.20 4.35 5.82 14.02 34.69 -6.78%
EY 3.20 0.07 3.68 22.99 17.19 7.13 2.88 7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.38 0.35 0.32 0.24 0.22 22.90%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 24/08/04 27/05/04 27/02/04 21/11/03 20/08/03 28/05/03 -
Price 0.50 0.50 0.52 0.75 0.56 0.44 0.34 -
P/RPS 0.11 0.20 0.46 0.15 0.15 0.37 0.33 -51.82%
P/EPS 31.85 1,250.00 21.76 5.63 6.26 16.24 34.69 -5.52%
EY 3.14 0.08 4.60 17.78 15.96 6.16 2.88 5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.31 0.45 0.34 0.28 0.22 22.90%

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