[MUHIBAH] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 34.98%
YoY- 29.7%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,003,443 600,176 252,817 1,086,414 773,750 515,404 295,102 125.95%
PBT 69,131 47,518 19,275 65,091 51,950 31,748 11,329 233.56%
Tax -8,716 -8,540 -2,605 -17,260 -12,504 -3,206 -447 623.13%
NP 60,415 38,978 16,670 47,831 39,446 28,542 10,882 213.21%
-
NP to SH 50,806 32,620 14,632 33,800 25,040 20,837 9,697 201.35%
-
Tax Rate 12.61% 17.97% 13.51% 26.52% 24.07% 10.10% 3.95% -
Total Cost 943,028 561,198 236,147 1,038,583 734,304 486,862 284,220 122.29%
-
Net Worth 361,507 353,133 335,129 126,879 308,229 306,811 309,263 10.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 5,532 - - - -
Div Payout % - - - 16.37% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 361,507 353,133 335,129 126,879 308,229 306,811 309,263 10.95%
NOSH 150,002 149,633 149,611 147,533 146,776 145,408 144,515 2.51%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.02% 6.49% 6.59% 4.40% 5.10% 5.54% 3.69% -
ROE 14.05% 9.24% 4.37% 26.64% 8.12% 6.79% 3.14% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 668.95 401.10 168.98 736.38 527.16 354.45 204.20 120.41%
EPS 33.87 21.80 9.78 9.17 17.06 14.33 6.71 193.96%
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 2.41 2.36 2.24 0.86 2.10 2.11 2.14 8.23%
Adjusted Per Share Value based on latest NOSH - 149,743
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 137.32 82.13 34.60 148.67 105.89 70.53 40.38 125.97%
EPS 6.95 4.46 2.00 4.63 3.43 2.85 1.33 200.82%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.4947 0.4833 0.4586 0.1736 0.4218 0.4199 0.4232 10.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.60 3.40 2.65 1.30 1.07 0.64 0.58 -
P/RPS 0.69 0.85 1.57 0.18 0.20 0.18 0.28 82.34%
P/EPS 13.58 15.60 27.10 5.67 6.27 4.47 8.64 35.14%
EY 7.36 6.41 3.69 17.62 15.94 22.39 11.57 -26.01%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.91 1.44 1.18 1.51 0.51 0.30 0.27 268.06%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 29/05/07 28/02/07 29/11/06 24/08/06 30/05/06 -
Price 3.44 4.10 3.80 2.00 1.17 0.75 0.70 -
P/RPS 0.51 1.02 2.25 0.27 0.22 0.21 0.34 31.00%
P/EPS 10.16 18.81 38.85 8.73 6.86 5.23 10.43 -1.73%
EY 9.85 5.32 2.57 11.46 14.58 19.11 9.59 1.79%
DY 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
P/NAPS 1.43 1.74 1.70 2.33 0.56 0.36 0.33 165.55%

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