[MUHIBAH] YoY 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- 20.73%
YoY- 470.91%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
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 312,663 247,411 313,362 244,402 155,315 152,445 112,840 18.50%
PBT 13,140 13,857 14,284 10,909 3,878 398 -17,515 -
Tax -4,755 -589 -8,694 -153 -1,994 -398 17,515 -
NP 8,385 13,268 5,590 10,756 1,884 0 0 -
-
NP to SH 8,760 10,749 5,590 10,756 1,884 -3,470 -18,384 -
-
Tax Rate 36.19% 4.25% 60.87% 1.40% 51.42% 100.00% - -
Total Cost 304,278 234,143 307,772 233,646 153,431 152,445 112,840 17.96%
-
Net Worth 299,487 310,622 257,111 143,167 218,952 192,777 202,352 6.74%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,615 5,779 4,333 - 2,862 - - -
Div Payout % 64.10% 53.76% 77.52% - 151.92% - - -
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 299,487 310,622 257,111 143,167 218,952 192,777 202,352 6.74%
NOSH 149,743 144,475 144,444 143,167 143,106 142,798 142,502 0.82%
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 2.68% 5.36% 1.78% 4.40% 1.21% 0.00% 0.00% -
ROE 2.93% 3.46% 2.17% 7.51% 0.86% -1.80% -9.09% -
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 208.80 171.25 216.94 170.71 108.53 106.76 79.18 17.53%
EPS 2.34 7.44 3.87 7.50 1.32 -2.43 -12.92 -
DPS 3.75 4.00 3.00 0.00 2.00 0.00 0.00 -
NAPS 2.00 2.15 1.78 1.00 1.53 1.35 1.42 5.87%
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 42.85 33.90 42.94 33.49 21.28 20.89 15.46 18.51%
EPS 1.20 1.47 0.77 1.47 0.26 -0.48 -2.52 -
DPS 0.77 0.79 0.59 0.00 0.39 0.00 0.00 -
NAPS 0.4104 0.4257 0.3523 0.1962 0.30 0.2642 0.2773 6.74%
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 0.62 0.20 0.20 0.34 0.35 0.47 0.63 -0.26%
P/EPS 22.22 4.70 11.37 7.72 28.86 -20.58 -3.88 -
EY 4.50 21.26 8.80 12.95 3.46 -4.86 -25.80 -
DY 2.88 11.43 6.82 0.00 5.26 0.00 0.00 -
P/NAPS 0.65 0.16 0.25 0.58 0.25 0.37 0.35 10.86%
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 0.96 0.22 0.20 0.44 0.31 0.44 0.66 6.44%
P/EPS 34.19 4.97 11.37 9.98 25.83 -19.34 -4.03 -
EY 2.93 20.11 8.80 10.02 3.87 -5.17 -24.81 -
DY 1.88 10.81 6.82 0.00 5.88 0.00 0.00 -
P/NAPS 1.00 0.17 0.25 0.75 0.22 0.35 0.37 18.01%

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