[MUHIBAH] QoQ 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- 20.73%
YoY- 470.91%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 293,384 226,578 163,681 244,402 214,837 164,125 144,747 59.95%
PBT 21,485 4,002 7,571 10,909 14,586 6,036 4,562 180.17%
Tax -19,287 -7,375 -4,134 -153 -5,677 -3,552 -3,164 232.59%
NP 2,198 -3,373 3,437 10,756 8,909 2,484 1,398 35.10%
-
NP to SH 2,198 -3,373 3,437 10,756 8,909 3,828 1,398 35.10%
-
Tax Rate 89.77% 184.28% 54.60% 1.40% 38.92% 58.85% 69.36% -
Total Cost 291,186 229,951 160,244 233,646 205,928 161,641 143,349 60.18%
-
Net Worth 237,039 242,164 244,472 143,167 233,092 347,600 221,411 4.63%
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 237,039 242,164 244,472 143,167 233,092 347,600 221,411 4.63%
NOSH 143,660 144,145 143,807 143,167 143,001 219,999 142,653 0.46%
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 0.75% -1.49% 2.10% 4.40% 4.15% 1.51% 0.97% -
ROE 0.93% -1.39% 1.41% 7.51% 3.82% 1.10% 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 204.22 157.19 113.82 170.71 150.23 74.60 101.47 59.20%
EPS 1.53 -2.34 2.39 7.50 6.23 1.74 0.98 34.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.68 1.70 1.00 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 40.28 31.10 22.47 33.55 29.49 22.53 19.87 59.96%
EPS 0.30 -0.46 0.47 1.48 1.22 0.53 0.19 35.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3254 0.3324 0.3356 0.1965 0.32 0.4772 0.3039 4.64%
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 0.24 0.36 0.57 0.34 0.35 0.51 0.34 -20.67%
P/EPS 32.03 -23.93 27.20 7.72 8.35 21.84 34.69 -5.16%
EY 3.12 -4.18 3.68 12.95 11.98 4.58 2.88 5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.38 0.58 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 0.24 0.32 0.46 0.44 0.37 0.59 0.34 -20.67%
P/EPS 32.68 -21.37 21.76 9.98 8.99 25.29 34.69 -3.89%
EY 3.06 -4.68 4.60 10.02 11.13 3.95 2.88 4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.31 0.75 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