[MUHIBAH] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 152.41%
YoY- 9.51%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,030,808 962,516 780,518 617,744 624,106 528,784 444,408 15.04%
PBT 63,496 40,950 23,146 21,196 31,834 4,478 -8,090 -
Tax -6,412 -6,388 -23,018 -13,432 -19,028 -4,478 8,090 -
NP 57,084 34,562 128 7,764 12,806 0 0 -
-
NP to SH 41,674 21,000 128 14,024 12,806 -3,268 -12,786 -
-
Tax Rate 10.10% 15.60% 99.45% 63.37% 59.77% 100.00% - -
Total Cost 973,724 927,954 780,390 609,980 611,300 528,784 444,408 13.95%
-
Net Worth 306,811 260,330 268,799 408,817 202,952 200,666 218,160 5.84%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 306,811 260,330 268,799 408,817 202,952 200,666 218,160 5.84%
NOSH 145,408 144,628 160,000 258,745 142,924 143,333 142,022 0.39%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.54% 3.59% 0.02% 1.26% 2.05% 0.00% 0.00% -
ROE 13.58% 8.07% 0.05% 3.43% 6.31% -1.63% -5.86% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 708.91 665.51 487.82 238.75 436.67 368.92 312.91 14.59%
EPS 28.66 14.52 0.08 5.42 8.96 -2.28 -9.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 1.80 1.68 1.58 1.42 1.40 1.5361 5.43%
Adjusted Per Share Value based on latest NOSH - 219,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 141.49 132.12 107.14 84.79 85.67 72.58 61.00 15.04%
EPS 5.72 2.88 0.02 1.92 1.76 -0.45 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4211 0.3573 0.369 0.5612 0.2786 0.2754 0.2995 5.84%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.64 0.45 0.56 0.38 0.51 0.49 0.95 -
P/RPS 0.09 0.07 0.11 0.16 0.12 0.13 0.30 -18.17%
P/EPS 2.23 3.10 700.00 7.01 5.69 -21.49 -10.55 -
EY 44.78 32.27 0.14 14.26 17.57 -4.65 -9.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.33 0.24 0.36 0.35 0.62 -11.39%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 30/08/05 24/08/04 20/08/03 29/08/02 30/08/01 20/09/00 -
Price 0.75 0.40 0.50 0.44 0.50 0.51 0.84 -
P/RPS 0.11 0.06 0.10 0.18 0.11 0.14 0.27 -13.89%
P/EPS 2.62 2.75 625.00 8.12 5.58 -22.37 -9.33 -
EY 38.21 36.30 0.16 12.32 17.92 -4.47 -10.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.22 0.30 0.28 0.35 0.36 0.55 -6.81%

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