[MUHIBAH] YoY Cumulative 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- -86.39%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 295,102 216,368 163,681 144,747 129,787 108,194 89,828 21.91%
PBT 11,329 12,383 7,571 4,562 5,808 1,202 3,196 23.46%
Tax -447 -6,470 -4,134 -3,164 -4,622 -329 -1,511 -18.36%
NP 10,882 5,913 3,437 1,398 1,186 873 1,685 36.44%
-
NP to SH 9,697 5,913 3,437 1,389 1,186 873 1,685 33.84%
-
Tax Rate 3.95% 52.25% 54.60% 69.36% 79.58% 27.37% 47.28% -
Total Cost 284,220 210,455 160,244 143,349 128,601 107,321 88,143 21.53%
-
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 3.14% 2.34% 1.41% 0.63% 0.61% 0.43% 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 204.20 149.66 113.82 102.13 90.83 75.60 63.07 21.61%
EPS 6.71 4.09 2.39 0.98 0.83 0.61 1.19 33.39%
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 40.38 29.61 22.40 19.81 17.76 14.81 12.29 21.91%
EPS 1.33 0.81 0.47 0.19 0.16 0.12 0.23 33.95%
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 0.28 0.27 0.57 0.33 0.62 0.67 2.24 -29.27%
P/EPS 8.64 10.02 27.20 34.69 67.47 83.61 119.19 -35.41%
EY 11.57 9.98 3.68 2.88 1.48 1.20 0.84 54.79%
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 0.34 0.30 0.46 0.33 0.57 0.67 1.84 -24.51%
P/EPS 10.43 11.00 21.76 34.69 62.65 83.61 98.05 -31.15%
EY 9.59 9.09 4.60 2.88 1.60 1.20 1.02 45.25%
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