[MUHIBAH] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 14.29%
YoY- 60.56%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,004,886 1,049,474 970,740 1,036,691 1,088,004 1,049,692 997,005 0.52%
PBT 57,010 44,683 45,737 46,164 56,244 52,154 47,342 13.22%
Tax -2,702 -2,203 -8,226 -16,331 -36,710 -41,826 -39,490 -83.35%
NP 54,308 42,480 37,511 29,833 19,534 10,328 7,852 264.30%
-
NP to SH 36,399 29,845 26,061 20,902 18,288 10,328 7,852 178.79%
-
Tax Rate 4.74% 4.93% 17.99% 35.38% 65.27% 80.20% 83.41% -
Total Cost 950,578 1,006,994 933,229 1,006,858 1,068,470 1,039,364 989,153 -2.62%
-
Net Worth 306,886 309,263 310,622 261,553 260,460 253,001 257,111 12.55%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,779 5,779 5,779 4,333 4,333 4,333 4,333 21.22%
Div Payout % 15.88% 19.36% 22.18% 20.73% 23.69% 41.96% 55.19% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 306,886 309,263 310,622 261,553 260,460 253,001 257,111 12.55%
NOSH 145,443 144,515 144,475 144,504 144,700 144,572 144,444 0.46%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.40% 4.05% 3.86% 2.88% 1.80% 0.98% 0.79% -
ROE 11.86% 9.65% 8.39% 7.99% 7.02% 4.08% 3.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 690.91 726.20 671.90 717.41 751.90 726.07 690.23 0.06%
EPS 25.03 20.65 18.04 14.46 12.64 7.14 5.44 177.40%
DPS 4.00 4.00 4.00 3.00 3.00 3.00 3.00 21.20%
NAPS 2.11 2.14 2.15 1.81 1.80 1.75 1.78 12.04%
Adjusted Per Share Value based on latest NOSH - 144,504
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 137.93 144.06 133.25 142.30 149.34 144.08 136.85 0.52%
EPS 5.00 4.10 3.58 2.87 2.51 1.42 1.08 178.55%
DPS 0.79 0.79 0.79 0.59 0.59 0.59 0.59 21.54%
NAPS 0.4212 0.4245 0.4264 0.359 0.3575 0.3473 0.3529 12.55%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.64 0.58 0.35 0.38 0.45 0.41 0.44 -
P/RPS 0.09 0.08 0.05 0.05 0.06 0.06 0.06 31.13%
P/EPS 2.56 2.81 1.94 2.63 3.56 5.74 8.09 -53.66%
EY 39.10 35.61 51.54 38.06 28.09 17.42 12.35 116.06%
DY 6.25 6.90 11.43 7.89 6.67 7.32 6.82 -5.66%
P/NAPS 0.30 0.27 0.16 0.21 0.25 0.23 0.25 12.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 29/11/05 30/08/05 31/05/05 25/02/05 -
Price 0.75 0.70 0.37 0.35 0.40 0.45 0.44 -
P/RPS 0.11 0.10 0.06 0.05 0.05 0.06 0.06 49.96%
P/EPS 3.00 3.39 2.05 2.42 3.16 6.30 8.09 -48.47%
EY 33.37 29.50 48.75 41.33 31.60 15.88 12.35 94.34%
DY 5.33 5.71 10.81 8.57 7.50 6.67 6.82 -15.19%
P/NAPS 0.36 0.33 0.17 0.19 0.22 0.26 0.25 27.60%

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