[MUHIBAH] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 8.66%
YoY- 115.75%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 997,005 928,045 849,498 787,045 768,111 679,024 633,738 35.08%
PBT 47,342 43,967 37,068 39,102 36,093 29,062 21,262 70.10%
Tax -39,490 -30,949 -17,339 -13,516 -12,546 -14,387 -13,581 103.06%
NP 7,852 13,018 19,729 25,586 23,547 14,675 7,681 1.47%
-
NP to SH 7,852 13,018 19,729 25,586 23,547 14,675 7,681 1.47%
-
Tax Rate 83.41% 70.39% 46.78% 34.57% 34.76% 49.50% 63.87% -
Total Cost 989,153 915,027 829,769 761,459 744,564 664,349 626,057 35.46%
-
Net Worth 257,111 237,039 242,164 244,472 143,167 143,001 347,600 -18.13%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,333 - - - - 2,862 2,862 31.68%
Div Payout % 55.19% - - - - 19.50% 37.26% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 257,111 237,039 242,164 244,472 143,167 143,001 347,600 -18.13%
NOSH 144,444 143,660 144,145 143,807 143,167 143,001 219,999 -24.36%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.79% 1.40% 2.32% 3.25% 3.07% 2.16% 1.21% -
ROE 3.05% 5.49% 8.15% 10.47% 16.45% 10.26% 2.21% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 690.23 646.00 589.33 547.29 536.51 474.84 288.06 78.59%
EPS 5.44 9.06 13.69 17.79 16.45 10.26 3.49 34.25%
DPS 3.00 0.00 0.00 0.00 0.00 2.00 1.30 74.18%
NAPS 1.78 1.65 1.68 1.70 1.00 1.00 1.58 8.23%
Adjusted Per Share Value based on latest NOSH - 143,807
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 136.62 127.17 116.41 107.85 105.26 93.05 86.84 35.08%
EPS 1.08 1.78 2.70 3.51 3.23 2.01 1.05 1.88%
DPS 0.59 0.00 0.00 0.00 0.00 0.39 0.39 31.61%
NAPS 0.3523 0.3248 0.3318 0.335 0.1962 0.196 0.4763 -18.13%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.49 0.56 0.65 0.58 0.52 0.38 -
P/RPS 0.06 0.08 0.10 0.12 0.11 0.11 0.13 -40.13%
P/EPS 8.09 5.41 4.09 3.65 3.53 5.07 10.88 -17.85%
EY 12.35 18.49 24.44 27.37 28.36 19.73 9.19 21.66%
DY 6.82 0.00 0.00 0.00 0.00 3.85 3.42 58.09%
P/NAPS 0.25 0.30 0.33 0.38 0.58 0.52 0.24 2.74%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 24/08/04 27/05/04 27/02/04 21/11/03 20/08/03 -
Price 0.44 0.50 0.50 0.52 0.75 0.56 0.44 -
P/RPS 0.06 0.08 0.08 0.10 0.14 0.12 0.15 -45.56%
P/EPS 8.09 5.52 3.65 2.92 4.56 5.46 12.60 -25.47%
EY 12.35 18.12 27.37 34.22 21.93 18.33 7.93 34.17%
DY 6.82 0.00 0.00 0.00 0.00 3.57 2.96 74.00%
P/NAPS 0.25 0.30 0.30 0.31 0.75 0.56 0.28 -7.24%

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