[MUHIBAH] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 154.32%
YoY- -48.03%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 408,090 312,663 247,411 313,362 244,402 155,315 152,445 17.82%
PBT 33,874 13,140 13,857 14,284 10,909 3,878 398 109.66%
Tax -3,884 -4,755 -589 -8,694 -153 -1,994 -398 46.15%
NP 29,990 8,385 13,268 5,590 10,756 1,884 0 -
-
NP to SH 19,374 8,760 10,749 5,590 10,756 1,884 -3,470 -
-
Tax Rate 11.47% 36.19% 4.25% 60.87% 1.40% 51.42% 100.00% -
Total Cost 378,100 304,278 234,143 307,772 233,646 153,431 152,445 16.33%
-
Net Worth 385,951 299,487 310,622 257,111 143,167 218,952 192,777 12.25%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 17,195 5,615 5,779 4,333 - 2,862 - -
Div Payout % 88.76% 64.10% 53.76% 77.52% - 151.92% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 385,951 299,487 310,622 257,111 143,167 218,952 192,777 12.25%
NOSH 382,130 149,743 144,475 144,444 143,167 143,106 142,798 17.81%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.35% 2.68% 5.36% 1.78% 4.40% 1.21% 0.00% -
ROE 5.02% 2.93% 3.46% 2.17% 7.51% 0.86% -1.80% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 106.79 208.80 171.25 216.94 170.71 108.53 106.76 0.00%
EPS 5.07 2.34 7.44 3.87 7.50 1.32 -2.43 -
DPS 4.50 3.75 4.00 3.00 0.00 2.00 0.00 -
NAPS 1.01 2.00 2.15 1.78 1.00 1.53 1.35 -4.71%
Adjusted Per Share Value based on latest NOSH - 144,444
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 55.92 42.85 33.90 42.94 33.49 21.28 20.89 17.82%
EPS 2.65 1.20 1.47 0.77 1.47 0.26 -0.48 -
DPS 2.36 0.77 0.79 0.59 0.00 0.39 0.00 -
NAPS 0.5289 0.4104 0.4257 0.3523 0.1962 0.30 0.2642 12.25%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.76 1.30 0.35 0.44 0.58 0.38 0.50 -
P/RPS 3.52 0.62 0.20 0.20 0.34 0.35 0.47 39.85%
P/EPS 74.16 22.22 4.70 11.37 7.72 28.86 -20.58 -
EY 1.35 4.50 21.26 8.80 12.95 3.46 -4.86 -
DY 1.20 2.88 11.43 6.82 0.00 5.26 0.00 -
P/NAPS 3.72 0.65 0.16 0.25 0.58 0.25 0.37 46.88%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 25/02/05 27/02/04 27/02/03 28/02/02 -
Price 3.06 2.00 0.37 0.44 0.75 0.34 0.47 -
P/RPS 2.87 0.96 0.22 0.20 0.44 0.31 0.44 36.67%
P/EPS 60.36 34.19 4.97 11.37 9.98 25.83 -19.34 -
EY 1.66 2.93 20.11 8.80 10.02 3.87 -5.17 -
DY 1.47 1.88 10.81 6.82 0.00 5.88 0.00 -
P/NAPS 3.03 1.00 0.17 0.25 0.75 0.22 0.35 43.27%

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