[MUHIBAH] QoQ 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- 165.16%
YoY- -75.33%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 264,890 216,368 313,362 293,384 226,578 163,681 244,402 5.51%
PBT 8,092 12,383 14,284 21,485 4,002 7,571 10,909 -18.07%
Tax -2,259 -6,470 -8,694 -19,287 -7,375 -4,134 -153 502.83%
NP 5,833 5,913 5,590 2,198 -3,373 3,437 10,756 -33.52%
-
NP to SH 4,587 5,913 5,590 2,198 -3,373 3,437 10,756 -43.37%
-
Tax Rate 27.92% 52.25% 60.87% 89.77% 184.28% 54.60% 1.40% -
Total Cost 259,057 210,455 307,772 291,186 229,951 160,244 233,646 7.13%
-
Net Worth 260,460 253,001 257,111 237,039 242,164 244,472 143,167 49.08%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,333 - - - - -
Div Payout % - - 77.52% - - - - -
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 260,460 253,001 257,111 237,039 242,164 244,472 143,167 49.08%
NOSH 144,700 144,572 144,444 143,660 144,145 143,807 143,167 0.71%
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 2.20% 2.73% 1.78% 0.75% -1.49% 2.10% 4.40% -
ROE 1.76% 2.34% 2.17% 0.93% -1.39% 1.41% 7.51% -
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 183.06 149.66 216.94 204.22 157.19 113.82 170.71 4.77%
EPS 3.17 4.09 3.87 1.53 -2.34 2.39 7.50 -43.70%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.78 1.65 1.68 1.70 1.00 48.02%
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 36.25 29.61 42.88 40.15 31.01 22.40 33.45 5.51%
EPS 0.63 0.81 0.76 0.30 -0.46 0.47 1.47 -43.18%
DPS 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
NAPS 0.3564 0.3462 0.3518 0.3244 0.3314 0.3346 0.1959 49.08%
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 0.25 0.27 0.20 0.24 0.36 0.57 0.34 -18.54%
P/EPS 14.20 10.02 11.37 32.03 -23.93 27.20 7.72 50.17%
EY 7.04 9.98 8.80 3.12 -4.18 3.68 12.95 -33.41%
DY 0.00 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.25 0.30 0.33 0.38 0.58 -42.96%
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 0.22 0.30 0.20 0.24 0.32 0.46 0.44 -37.03%
P/EPS 12.62 11.00 11.37 32.68 -21.37 21.76 9.98 16.95%
EY 7.93 9.09 8.80 3.06 -4.68 4.60 10.02 -14.45%
DY 0.00 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.25 0.30 0.30 0.31 0.75 -55.88%

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