[MUHIBAH] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock

[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD

Announcement Date

24-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 7.44%

YoY- 98.45%

Quarter Report

MUHIBAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	1,923,588	1,680,908	1,200,352	1,030,808	962,516	780,518	617,744	20.82%
YoY %	14.44%	40.03%	16.45%	7.10%	23.32%	26.35%	-	-
Horiz. %	311.39%	272.10%	194.31%	166.87%	155.81%	126.35%	100.00%	-
PBT	96,020	115,584	95,036	63,496	40,950	23,146	21,196	28.60%
YoY %	-16.93%	21.62%	49.67%	55.06%	76.92%	9.20%	-	-
Horiz. %	453.01%	545.31%	448.37%	299.57%	193.20%	109.20%	100.00%	-
Tax	-28,096	-19,302	-17,080	-6,412	-6,388	-23,018	-13,432	13.07%
YoY %	-45.56%	-13.01%	-166.38%	-0.38%	72.25%	-71.37%	-	-
Horiz. %	209.17%	143.70%	127.16%	47.74%	47.56%	171.37%	100.00%	-
NP	67,924	96,282	77,956	57,084	34,562	128	7,764	43.49%
YoY %	-29.45%	23.51%	36.56%	65.16%	26,901.56%	-98.35%	-	-
Horiz. %	874.86%	1,240.11%	1,004.07%	735.24%	445.16%	1.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,598	83,606	65,240	41,674	21,000	128	14,024	26.88%
YoY %	-29.91%	28.15%	56.55%	98.45%	16,306.25%	-99.09%	-	-
Horiz. %	417.84%	596.16%	465.20%	297.16%	149.74%	0.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.26%	16.70%	17.97%	10.10%	15.60%	99.45%	63.37%	-
YoY %	75.21%	-7.07%	77.92%	-35.26%	-84.31%	56.94%	-	-
Horiz. %	46.17%	26.35%	28.36%	15.94%	24.62%	156.94%	100.00%	-
Total Cost	1,855,664	1,584,626	1,122,396	973,724	927,954	780,390	609,980	20.35%
YoY %	17.10%	41.18%	15.27%	4.93%	18.91%	27.94%	-	-
Horiz. %	304.22%	259.78%	184.01%	159.63%	152.13%	127.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	551,018	425,562	353,133	306,811	260,330	268,799	408,817	5.09%
YoY %	29.48%	20.51%	15.10%	17.85%	-3.15%	-34.25%	-	-
Horiz. %	134.78%	104.10%	86.38%	75.05%	63.68%	65.75%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	551,018	425,562	353,133	306,811	260,330	268,799	408,817	5.09%
YoY %	29.48%	20.51%	15.10%	17.85%	-3.15%	-34.25%	-	-
Horiz. %	134.78%	104.10%	86.38%	75.05%	63.68%	65.75%	100.00%	-
NOSH	380,012	376,603	149,633	145,408	144,628	160,000	258,745	6.60%
YoY %	0.91%	151.68%	2.91%	0.54%	-9.61%	-38.16%	-	-
Horiz. %	146.87%	145.55%	57.83%	56.20%	55.90%	61.84%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	3.53%	5.73%	6.49%	5.54%	3.59%	0.02%	1.26%	-
YoY %	-38.39%	-11.71%	17.15%	54.32%	17,850.00%	-98.41%	-	-
Horiz. %	280.16%	454.76%	515.08%	439.68%	284.92%	1.59%	100.00%	-
ROE	10.63%	19.65%	18.47%	13.58%	8.07%	0.05%	3.43%	-
YoY %	-45.90%	6.39%	36.01%	68.28%	16,040.00%	-98.54%	-	-
Horiz. %	309.91%	572.89%	538.48%	395.92%	235.28%	1.46%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	506.19	446.33	802.20	708.91	665.51	487.82	238.75	13.33%
YoY %	13.41%	-44.36%	13.16%	6.52%	36.43%	104.32%	-	-
Horiz. %	212.02%	186.94%	336.00%	296.93%	278.75%	204.32%	100.00%	-
EPS	15.42	22.20	43.60	28.66	14.52	0.08	5.42	19.01%
YoY %	-30.54%	-49.08%	52.13%	97.38%	18,050.00%	-98.52%	-	-
Horiz. %	284.50%	409.59%	804.43%	528.78%	267.90%	1.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.45	1.13	2.36	2.11	1.80	1.68	1.58	-1.41%
YoY %	28.32%	-52.12%	11.85%	17.22%	7.14%	6.33%	-	-
Horiz. %	91.77%	71.52%	149.37%	133.54%	113.92%	106.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 145,443
RPS	264.04	230.73	164.77	141.49	132.12	107.14	84.79	20.82%
YoY %	14.44%	40.03%	16.45%	7.09%	23.32%	26.36%	-	-
Horiz. %	311.40%	272.12%	194.33%	166.87%	155.82%	126.36%	100.00%	-
EPS	8.04	11.48	8.96	5.72	2.88	0.02	1.92	26.93%
YoY %	-29.97%	28.12%	56.64%	98.61%	14,300.00%	-98.96%	-	-
Horiz. %	418.75%	597.92%	466.67%	297.92%	150.00%	1.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7564	0.5841	0.4847	0.4211	0.3573	0.369	0.5612	5.09%
YoY %	29.50%	20.51%	15.10%	17.86%	-3.17%	-34.25%	-	-
Horiz. %	134.78%	104.08%	86.37%	75.04%	63.67%	65.75%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.33	2.26	3.40	0.64	0.45	0.56	0.38	-
P/RPS	0.26	0.51	0.42	0.09	0.07	0.11	0.16	8.42%
YoY %	-49.02%	21.43%	366.67%	28.57%	-36.36%	-31.25%	-	-
Horiz. %	162.50%	318.75%	262.50%	56.25%	43.75%	68.75%	100.00%	-
P/EPS	8.63	10.18	7.80	2.23	3.10	700.00	7.01	3.52%
YoY %	-15.23%	30.51%	249.78%	-28.06%	-99.56%	9,885.73%	-	-
Horiz. %	123.11%	145.22%	111.27%	31.81%	44.22%	9,985.73%	100.00%	-
EY	11.59	9.82	12.82	44.78	32.27	0.14	14.26	-3.39%
YoY %	18.02%	-23.40%	-71.37%	38.77%	22,950.00%	-99.02%	-	-
Horiz. %	81.28%	68.86%	89.90%	314.03%	226.30%	0.98%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.92	2.00	1.44	0.30	0.25	0.33	0.24	25.07%
YoY %	-54.00%	38.89%	380.00%	20.00%	-24.24%	37.50%	-	-
Horiz. %	383.33%	833.33%	600.00%	125.00%	104.17%	137.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	28/08/08	29/08/07	24/08/06	30/08/05	24/08/04	20/08/03	-
Price	1.29	1.91	4.10	0.75	0.40	0.50	0.44	-
P/RPS	0.25	0.43	0.51	0.11	0.06	0.10	0.18	5.62%
YoY %	-41.86%	-15.69%	363.64%	83.33%	-40.00%	-44.44%	-	-
Horiz. %	138.89%	238.89%	283.33%	61.11%	33.33%	55.56%	100.00%	-
P/EPS	8.37	8.60	9.40	2.62	2.75	625.00	8.12	0.50%
YoY %	-2.67%	-8.51%	258.78%	-4.73%	-99.56%	7,597.04%	-	-
Horiz. %	103.08%	105.91%	115.76%	32.27%	33.87%	7,697.04%	100.00%	-
EY	11.95	11.62	10.63	38.21	36.30	0.16	12.32	-0.50%
YoY %	2.84%	9.31%	-72.18%	5.26%	22,587.50%	-98.70%	-	-
Horiz. %	97.00%	94.32%	86.28%	310.15%	294.64%	1.30%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.89	1.69	1.74	0.36	0.22	0.30	0.28	21.23%
YoY %	-47.34%	-2.87%	383.33%	63.64%	-26.67%	7.14%	-	-
Horiz. %	317.86%	603.57%	621.43%	128.57%	78.57%	107.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos