[MUHIBAH] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2255.21%
YoY- -82.32%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,337,924 1,031,666 964,438 910,776 698,278 642,138 519,806 17.05%
PBT 92,174 69,266 42,506 44,076 33,578 30,277 1,193 106.30%
Tax -11,621 -16,672 -2,802 -41,061 -16,524 -19,181 -1,193 46.11%
NP 80,553 52,594 39,704 3,014 17,054 11,096 0 -
-
NP to SH 67,741 33,386 20,416 3,014 17,054 11,096 -6,028 -
-
Tax Rate 12.61% 24.07% 6.59% 93.16% 49.21% 63.35% 100.00% -
Total Cost 1,257,370 979,072 924,734 907,761 681,224 631,042 519,806 15.85%
-
Net Worth 361,507 308,229 261,706 237,620 233,213 195,895 197,436 10.60%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 361,507 308,229 261,706 237,620 233,213 195,895 197,436 10.60%
NOSH 150,002 146,776 144,589 144,012 143,076 142,989 143,069 0.79%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.02% 5.10% 4.12% 0.33% 2.44% 1.73% 0.00% -
ROE 18.74% 10.83% 7.80% 1.27% 7.31% 5.66% -3.05% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 891.93 702.88 667.02 632.43 488.05 449.08 363.32 16.13%
EPS 45.16 22.75 14.12 2.09 11.92 7.76 -4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.10 1.81 1.65 1.63 1.37 1.38 9.73%
Adjusted Per Share Value based on latest NOSH - 143,660
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 183.09 141.18 131.98 124.64 95.56 87.87 71.13 17.05%
EPS 9.27 4.57 2.79 0.41 2.33 1.52 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4947 0.4218 0.3581 0.3252 0.3191 0.2681 0.2702 10.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.60 1.07 0.38 0.49 0.52 0.44 0.44 -
P/RPS 0.52 0.15 0.06 0.08 0.11 0.10 0.12 27.66%
P/EPS 10.19 4.70 2.69 23.41 4.36 5.67 -10.44 -
EY 9.82 21.26 37.16 4.27 22.92 17.64 -9.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.51 0.21 0.30 0.32 0.32 0.32 34.66%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 29/11/05 25/11/04 21/11/03 29/11/02 29/11/01 -
Price 3.44 1.17 0.35 0.50 0.56 0.43 0.48 -
P/RPS 0.39 0.17 0.05 0.08 0.11 0.10 0.13 20.08%
P/EPS 7.62 5.14 2.48 23.89 4.70 5.54 -11.39 -
EY 13.13 19.44 40.34 4.19 21.29 18.05 -8.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.56 0.19 0.30 0.34 0.31 0.35 26.42%

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