[MUHIBAH] YoY Cumulative 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- 3432.81%
YoY- -82.32%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,003,443 773,750 723,329 683,082 523,709 481,604 389,855 17.05%
PBT 69,131 51,950 31,880 33,057 25,184 22,708 895 106.29%
Tax -8,716 -12,504 -2,102 -30,796 -12,393 -14,386 -895 46.10%
NP 60,415 39,446 29,778 2,261 12,791 8,322 0 -
-
NP to SH 50,806 25,040 15,312 2,261 12,791 8,322 -4,521 -
-
Tax Rate 12.61% 24.07% 6.59% 93.16% 49.21% 63.35% 100.00% -
Total Cost 943,028 734,304 693,551 680,821 510,918 473,282 389,855 15.85%
-
Net Worth 361,507 308,229 261,706 237,621 233,213 195,895 197,436 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 361,507 308,229 261,706 237,621 233,213 195,895 197,436 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 14.05% 8.12% 5.85% 0.95% 5.48% 4.25% -2.29% -
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 668.95 527.16 500.26 474.32 366.04 336.81 272.49 16.13%
EPS 33.87 17.06 10.59 1.57 8.94 5.82 -3.16 -
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 137.33 105.89 98.99 93.48 71.67 65.91 53.35 17.05%
EPS 6.95 3.43 2.10 0.31 1.75 1.14 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4947 0.4218 0.3582 0.3252 0.3192 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 0.69 0.20 0.08 0.10 0.14 0.13 0.16 27.56%
P/EPS 13.58 6.27 3.59 31.21 5.82 7.56 -13.92 -
EY 7.36 15.94 27.87 3.20 17.19 13.23 -7.18 -
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 0.51 0.22 0.07 0.11 0.15 0.13 0.18 18.94%
P/EPS 10.16 6.86 3.31 31.85 6.26 7.39 -15.19 -
EY 9.85 14.58 30.26 3.14 15.96 13.53 -6.58 -
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