[MUHIBAH] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 22.64%
YoY- 227.72%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 970,740 996,862 726,006 636,919 542,300 493,093 665,648 -0.40%
PBT 45,737 55,740 33,617 26,586 1,293 -32,888 5,902 -2.15%
Tax -2,691 -47,909 -14,539 -16,380 -1,293 32,888 6,448 -
NP 43,046 7,831 19,078 10,206 0 0 12,350 -1.31%
-
NP to SH 26,061 7,831 19,078 10,206 -7,991 -35,064 12,350 -0.79%
-
Tax Rate 5.88% 85.95% 43.25% 61.61% 100.00% - -109.25% -
Total Cost 927,694 989,031 706,928 626,713 542,300 493,093 653,298 -0.37%
-
Net Worth 287,639 287,725 240,418 219,264 192,984 202,266 201,916 -0.37%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,781 4,337 - 2,860 - - 2,444 -0.91%
Div Payout % 22.19% 55.39% - 28.02% - - 19.80% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 287,639 287,725 240,418 219,264 192,984 202,266 201,916 -0.37%
NOSH 144,542 144,585 143,106 143,011 142,951 142,441 122,240 -0.17%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.43% 0.79% 2.63% 1.60% 0.00% 0.00% 1.86% -
ROE 9.06% 2.72% 7.94% 4.65% -4.14% -17.34% 6.12% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 671.60 689.46 507.32 445.36 379.36 346.17 544.54 -0.22%
EPS 18.03 5.43 13.30 7.13 -5.59 -24.63 10.09 -0.61%
DPS 4.00 3.00 0.00 2.00 0.00 0.00 2.00 -0.73%
NAPS 1.99 1.99 1.68 1.5332 1.35 1.42 1.6518 -0.19%
Adjusted Per Share Value based on latest NOSH - 143,106
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 133.02 136.60 99.49 87.28 74.31 67.57 91.22 -0.40%
EPS 3.57 1.07 2.61 1.40 -1.10 -4.80 1.69 -0.79%
DPS 0.79 0.59 0.00 0.39 0.00 0.00 0.34 -0.89%
NAPS 0.3942 0.3943 0.3295 0.3005 0.2645 0.2772 0.2767 -0.37%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.35 0.44 0.58 0.38 0.50 0.50 0.00 -
P/RPS 0.05 0.06 0.11 0.09 0.13 0.14 0.00 -100.00%
P/EPS 1.94 8.12 4.35 5.32 -8.94 -2.03 0.00 -100.00%
EY 51.51 12.31 22.99 18.78 -11.18 -49.23 0.00 -100.00%
DY 11.43 6.82 0.00 5.26 0.00 0.00 0.00 -100.00%
P/NAPS 0.18 0.22 0.35 0.25 0.37 0.35 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 27/02/04 27/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.37 0.44 0.75 0.34 0.47 0.52 1.40 -
P/RPS 0.06 0.06 0.15 0.08 0.12 0.15 0.26 1.57%
P/EPS 2.05 8.12 5.63 4.76 -8.41 -2.11 13.86 2.05%
EY 48.73 12.31 17.78 20.99 -11.89 -47.34 7.22 -2.00%
DY 10.81 6.82 0.00 5.88 0.00 0.00 1.43 -2.12%
P/NAPS 0.19 0.22 0.45 0.22 0.35 0.37 0.85 1.60%

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