[MUHIBAH] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 11.86%
YoY- 86.93%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,086,414 970,740 996,862 726,006 636,919 542,300 493,093 14.06%
PBT 65,091 45,737 55,740 33,617 26,586 1,293 -32,888 -
Tax -17,260 -2,691 -47,909 -14,539 -16,380 -1,293 32,888 -
NP 47,831 43,046 7,831 19,078 10,206 0 0 -
-
NP to SH 33,800 26,061 7,831 19,078 10,206 -7,991 -35,064 -
-
Tax Rate 26.52% 5.88% 85.95% 43.25% 61.61% 100.00% - -
Total Cost 1,038,583 927,694 989,031 706,928 626,713 542,300 493,093 13.21%
-
Net Worth 126,879 287,639 287,725 240,418 219,264 192,984 202,266 -7.47%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,532 5,781 4,337 - 2,860 - - -
Div Payout % 16.37% 22.19% 55.39% - 28.02% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 126,879 287,639 287,725 240,418 219,264 192,984 202,266 -7.47%
NOSH 147,533 144,542 144,585 143,106 143,011 142,951 142,441 0.58%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.40% 4.43% 0.79% 2.63% 1.60% 0.00% 0.00% -
ROE 26.64% 9.06% 2.72% 7.94% 4.65% -4.14% -17.34% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 736.38 671.60 689.46 507.32 445.36 379.36 346.17 13.39%
EPS 9.17 18.03 5.43 13.30 7.13 -5.59 -24.63 -
DPS 3.75 4.00 3.00 0.00 2.00 0.00 0.00 -
NAPS 0.86 1.99 1.99 1.68 1.5332 1.35 1.42 -8.01%
Adjusted Per Share Value based on latest NOSH - 143,167
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 148.88 133.02 136.60 99.49 87.28 74.31 67.57 14.06%
EPS 4.63 3.57 1.07 2.61 1.40 -1.10 -4.80 -
DPS 0.76 0.79 0.59 0.00 0.39 0.00 0.00 -
NAPS 0.1739 0.3942 0.3943 0.3295 0.3005 0.2645 0.2772 -7.47%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.30 0.35 0.44 0.58 0.38 0.50 0.50 -
P/RPS 0.18 0.05 0.06 0.11 0.09 0.13 0.14 4.27%
P/EPS 5.67 1.94 8.12 4.35 5.32 -8.94 -2.03 -
EY 17.62 51.51 12.31 22.99 18.78 -11.18 -49.23 -
DY 2.88 11.43 6.82 0.00 5.26 0.00 0.00 -
P/NAPS 1.51 0.18 0.22 0.35 0.25 0.37 0.35 27.57%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 27/02/04 27/02/03 28/02/02 28/02/01 -
Price 2.00 0.37 0.44 0.75 0.34 0.47 0.52 -
P/RPS 0.27 0.06 0.06 0.15 0.08 0.12 0.15 10.28%
P/EPS 8.73 2.05 8.12 5.63 4.76 -8.41 -2.11 -
EY 11.46 48.73 12.31 17.78 20.99 -11.89 -47.34 -
DY 1.88 10.81 6.82 0.00 5.88 0.00 0.00 -
P/NAPS 2.33 0.19 0.22 0.45 0.22 0.35 0.37 35.87%

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