[MUHIBAH] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 14.29%
YoY- 60.56%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,737,317 1,316,105 1,021,161 1,036,691 928,045 679,024 614,629 18.88%
PBT 115,396 82,271 65,807 46,164 43,967 29,062 23,101 30.71%
Tax -19,308 -13,471 -13,092 -16,331 -30,949 -14,387 -18,253 0.94%
NP 96,088 68,800 52,715 29,833 13,018 14,675 4,848 64.43%
-
NP to SH 76,719 59,566 35,790 20,902 13,018 14,675 6,293 51.64%
-
Tax Rate 16.73% 16.37% 19.89% 35.38% 70.39% 49.50% 79.01% -
Total Cost 1,641,229 1,247,305 968,446 1,006,858 915,027 664,349 609,781 17.92%
-
Net Worth 435,821 301,592 308,611 261,553 237,039 143,001 195,787 14.25%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 17,195 5,615 5,779 4,333 - 2,862 2,855 34.84%
Div Payout % 22.41% 9.43% 16.15% 20.73% - 19.50% 45.38% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 435,821 301,592 308,611 261,553 237,039 143,001 195,787 14.25%
NOSH 385,682 150,796 146,958 144,504 143,660 143,001 142,910 17.97%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.53% 5.23% 5.16% 2.88% 1.40% 2.16% 0.79% -
ROE 17.60% 19.75% 11.60% 7.99% 5.49% 10.26% 3.21% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 450.45 872.77 694.87 717.41 646.00 474.84 430.08 0.77%
EPS 19.89 39.50 24.35 14.46 9.06 10.26 4.40 28.55%
DPS 4.50 3.75 4.00 3.00 0.00 2.00 2.00 14.45%
NAPS 1.13 2.00 2.10 1.81 1.65 1.00 1.37 -3.15%
Adjusted Per Share Value based on latest NOSH - 144,504
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 237.76 180.12 139.75 141.88 127.01 92.93 84.12 18.88%
EPS 10.50 8.15 4.90 2.86 1.78 2.01 0.86 51.68%
DPS 2.35 0.77 0.79 0.59 0.00 0.39 0.39 34.85%
NAPS 0.5964 0.4127 0.4224 0.3579 0.3244 0.1957 0.2679 14.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.46 4.60 1.07 0.38 0.49 0.52 0.44 -
P/RPS 0.32 0.53 0.15 0.05 0.08 0.11 0.10 21.37%
P/EPS 7.34 11.65 4.39 2.63 5.41 5.07 9.99 -5.00%
EY 13.62 8.59 22.76 38.06 18.49 19.73 10.01 5.26%
DY 3.08 0.82 3.74 7.89 0.00 3.85 4.55 -6.29%
P/NAPS 1.29 2.30 0.51 0.21 0.30 0.52 0.32 26.12%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 30/11/07 29/11/06 29/11/05 25/11/04 21/11/03 29/11/02 -
Price 1.01 3.44 1.17 0.35 0.50 0.56 0.43 -
P/RPS 0.22 0.39 0.17 0.05 0.08 0.12 0.10 14.02%
P/EPS 5.08 8.71 4.80 2.42 5.52 5.46 9.77 -10.31%
EY 19.69 11.48 20.82 41.33 18.12 18.33 10.24 11.50%
DY 4.46 1.09 3.42 8.57 0.00 3.57 4.65 -0.69%
P/NAPS 0.89 1.72 0.56 0.19 0.30 0.56 0.31 19.19%

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