[MUHIBAH] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -25.8%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 244,402 214,837 164,125 144,747 155,315 169,551 182,266 21.53%
PBT 10,909 14,586 6,036 4,562 3,878 6,786 10,909 0.00%
Tax -153 -5,677 -3,552 -3,164 -1,994 -4,871 -5,692 -90.96%
NP 10,756 8,909 2,484 1,398 1,884 1,915 5,217 61.77%
-
NP to SH 10,756 8,909 3,828 1,398 1,884 1,915 5,217 61.77%
-
Tax Rate 1.40% 38.92% 58.85% 69.36% 51.42% 71.78% 52.18% -
Total Cost 233,646 205,928 161,641 143,349 153,431 167,636 177,049 20.25%
-
Net Worth 143,167 233,092 347,600 221,411 218,952 195,787 202,962 -20.70%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 2,862 - - -
Div Payout % - - - - 151.92% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 143,167 233,092 347,600 221,411 218,952 195,787 202,962 -20.70%
NOSH 143,167 143,001 219,999 142,653 143,106 142,910 142,931 0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.40% 4.15% 1.51% 0.97% 1.21% 1.13% 2.86% -
ROE 7.51% 3.82% 1.10% 0.63% 0.86% 0.98% 2.57% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 170.71 150.23 74.60 101.47 108.53 118.64 127.52 21.40%
EPS 7.50 6.23 1.74 0.98 1.32 1.34 3.65 61.41%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.63 1.58 1.5521 1.53 1.37 1.42 -20.79%
Adjusted Per Share Value based on latest NOSH - 142,653
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 33.45 29.40 22.46 19.81 21.25 23.20 24.94 21.55%
EPS 1.47 1.22 0.52 0.19 0.26 0.26 0.71 62.22%
DPS 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.1959 0.319 0.4757 0.303 0.2996 0.2679 0.2777 -20.70%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.58 0.52 0.38 0.34 0.38 0.44 0.51 -
P/RPS 0.34 0.35 0.51 0.34 0.35 0.37 0.40 -10.24%
P/EPS 7.72 8.35 21.84 34.69 28.86 32.84 13.97 -32.58%
EY 12.95 11.98 4.58 2.88 3.46 3.05 7.16 48.28%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.58 0.32 0.24 0.22 0.25 0.32 0.36 37.31%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 20/08/03 28/05/03 27/02/03 29/11/02 29/08/02 -
Price 0.75 0.56 0.44 0.34 0.34 0.43 0.50 -
P/RPS 0.44 0.37 0.59 0.34 0.31 0.36 0.39 8.35%
P/EPS 9.98 8.99 25.29 34.69 25.83 32.09 13.70 -18.99%
EY 10.02 11.13 3.95 2.88 3.87 3.12 7.30 23.43%
DY 0.00 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.75 0.34 0.28 0.22 0.22 0.31 0.35 65.98%

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