[MUHIBAH] QoQ TTM 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- -5.56%
YoY- 29.7%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,316,105 1,171,184 1,044,128 1,086,413 1,021,161 1,004,886 1,049,474 16.27%
PBT 82,271 80,860 73,036 65,090 65,807 57,010 44,683 50.16%
Tax -13,471 -22,593 -19,416 -17,258 -13,092 -2,702 -2,203 234.02%
NP 68,800 58,267 53,620 47,832 52,715 54,308 42,480 37.87%
-
NP to SH 59,566 45,583 38,736 33,801 35,790 36,399 29,845 58.45%
-
Tax Rate 16.37% 27.94% 26.58% 26.51% 19.89% 4.74% 4.93% -
Total Cost 1,247,305 1,112,917 990,508 1,038,581 968,446 950,578 1,006,994 15.32%
-
Net Worth 301,592 299,301 299,222 299,487 308,611 306,886 309,263 -1.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,615 5,615 5,615 5,615 5,779 5,779 5,779 -1.89%
Div Payout % 9.43% 12.32% 14.50% 16.61% 16.15% 15.88% 19.36% -
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 301,592 299,301 299,222 299,487 308,611 306,886 309,263 -1.65%
NOSH 150,796 149,650 149,611 149,743 146,958 145,443 144,515 2.87%
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 5.23% 4.98% 5.14% 4.40% 5.16% 5.40% 4.05% -
ROE 19.75% 15.23% 12.95% 11.29% 11.60% 11.86% 9.65% -
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 872.77 782.61 697.89 725.52 694.87 690.91 726.20 13.02%
EPS 39.50 30.46 25.89 22.57 24.35 25.03 20.65 54.03%
DPS 3.75 3.75 3.75 3.75 4.00 4.00 4.00 -4.20%
NAPS 2.00 2.00 2.00 2.00 2.10 2.11 2.14 -4.40%
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 180.11 160.27 142.89 148.67 139.74 137.52 143.62 16.27%
EPS 8.15 6.24 5.30 4.63 4.90 4.98 4.08 58.54%
DPS 0.77 0.77 0.77 0.77 0.79 0.79 0.79 -1.69%
NAPS 0.4127 0.4096 0.4095 0.4098 0.4223 0.42 0.4232 -1.65%
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 0.53 0.43 0.38 0.18 0.15 0.09 0.08 252.33%
P/EPS 11.65 11.16 10.24 5.76 4.39 2.56 2.81 157.85%
EY 8.59 8.96 9.77 17.36 22.76 39.10 35.61 -61.21%
DY 0.82 1.10 1.42 2.88 3.74 6.25 6.90 -75.79%
P/NAPS 2.30 1.70 1.33 0.65 0.51 0.30 0.27 316.55%
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 0.39 0.52 0.54 0.28 0.17 0.11 0.10 147.56%
P/EPS 8.71 13.46 14.68 8.86 4.80 3.00 3.39 87.48%
EY 11.48 7.43 6.81 11.29 20.82 33.37 29.50 -46.66%
DY 1.09 0.91 0.99 1.87 3.42 5.33 5.71 -66.81%
P/NAPS 1.72 2.05 1.90 1.00 0.56 0.36 0.33 200.31%

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