[MUHIBAH] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -45.56%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,180,408 865,472 654,724 578,988 519,148 432,776 89,828 53.58%
PBT 45,316 49,532 30,284 18,248 23,232 4,808 3,196 55.54%
Tax -1,788 -25,880 -16,536 -12,656 -18,488 -1,316 -1,511 2.84%
NP 43,528 23,652 13,748 5,592 4,744 3,492 1,685 71.89%
-
NP to SH 38,788 23,652 13,748 5,556 4,744 3,492 1,685 68.62%
-
Tax Rate 3.95% 52.25% 54.60% 69.36% 79.58% 27.37% 47.28% -
Total Cost 1,136,880 841,820 640,976 573,396 514,404 429,284 88,143 53.10%
-
Net Worth 309,263 253,001 244,472 219,986 194,332 202,349 202,311 7.32%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 309,263 253,001 244,472 219,986 194,332 202,349 202,311 7.32%
NOSH 144,515 144,572 143,807 141,734 142,891 143,114 142,432 0.24%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.69% 2.73% 2.10% 0.97% 0.91% 0.81% 1.88% -
ROE 12.54% 9.35% 5.62% 2.53% 2.44% 1.73% 0.83% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 816.80 598.64 455.28 408.50 363.32 302.40 63.07 53.21%
EPS 26.84 16.36 9.56 3.92 3.32 2.44 1.19 68.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.75 1.70 1.5521 1.36 1.4139 1.4204 7.06%
Adjusted Per Share Value based on latest NOSH - 142,653
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 161.54 118.44 89.60 79.23 71.04 59.22 12.29 53.59%
EPS 5.31 3.24 1.88 0.76 0.65 0.48 0.23 68.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4232 0.3462 0.3346 0.301 0.2659 0.2769 0.2769 7.32%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.58 0.41 0.65 0.34 0.56 0.51 1.41 -
P/RPS 0.07 0.07 0.14 0.08 0.15 0.17 2.24 -43.86%
P/EPS 2.16 2.51 6.80 8.67 16.87 20.90 119.19 -48.73%
EY 46.28 39.90 14.71 11.53 5.93 4.78 0.84 95.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.38 0.22 0.41 0.36 0.99 -19.46%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 31/05/05 27/05/04 28/05/03 22/05/02 25/05/01 30/05/00 -
Price 0.70 0.45 0.52 0.34 0.52 0.51 1.16 -
P/RPS 0.09 0.08 0.11 0.08 0.14 0.17 1.84 -39.51%
P/EPS 2.61 2.75 5.44 8.67 15.66 20.90 98.05 -45.34%
EY 38.34 36.36 18.38 11.53 6.38 4.78 1.02 82.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.31 0.22 0.38 0.36 0.82 -14.06%

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