[MUHIBAH] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 24.68%
YoY- 231.9%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,033,535 1,411,532 1,086,413 970,740 997,005 768,111 636,919 21.32%
PBT 44,930 103,005 65,090 45,737 47,342 36,093 26,581 9.13%
Tax -10,059 -12,600 -17,258 -8,226 -39,490 -12,546 -16,379 -7.79%
NP 34,871 90,405 47,832 37,511 7,852 23,547 10,202 22.71%
-
NP to SH 21,799 70,180 33,801 26,061 7,852 23,547 11,647 11.00%
-
Tax Rate 22.39% 12.23% 26.51% 17.99% 83.41% 34.76% 61.62% -
Total Cost 1,998,664 1,321,127 1,038,581 933,229 989,153 744,564 626,717 21.30%
-
Net Worth 441,893 385,951 299,487 310,622 257,111 143,167 218,952 12.40%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,776 17,195 5,615 5,779 4,333 - 2,862 22.69%
Div Payout % 44.85% 24.50% 16.61% 22.18% 55.19% - 24.57% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 441,893 385,951 299,487 310,622 257,111 143,167 218,952 12.40%
NOSH 391,056 382,130 149,743 144,475 144,444 143,167 143,106 18.22%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.71% 6.40% 4.40% 3.86% 0.79% 3.07% 1.60% -
ROE 4.93% 18.18% 11.29% 8.39% 3.05% 16.45% 5.32% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 520.01 369.39 725.52 671.90 690.23 536.51 445.07 2.62%
EPS 5.57 18.37 22.57 18.04 5.44 16.45 8.14 -6.12%
DPS 2.50 4.50 3.75 4.00 3.00 0.00 2.00 3.78%
NAPS 1.13 1.01 2.00 2.15 1.78 1.00 1.53 -4.92%
Adjusted Per Share Value based on latest NOSH - 144,475
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 278.28 193.16 148.67 132.84 136.44 105.11 87.16 21.32%
EPS 2.98 9.60 4.63 3.57 1.07 3.22 1.59 11.02%
DPS 1.34 2.35 0.77 0.79 0.59 0.00 0.39 22.81%
NAPS 0.6047 0.5282 0.4098 0.4251 0.3518 0.1959 0.2996 12.40%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.99 3.76 1.30 0.35 0.44 0.58 0.38 -
P/RPS 0.19 1.02 0.18 0.05 0.06 0.11 0.09 13.24%
P/EPS 17.76 20.47 5.76 1.94 8.09 3.53 4.67 24.91%
EY 5.63 4.88 17.36 51.54 12.35 28.36 21.42 -19.94%
DY 2.53 1.20 2.88 11.43 6.82 0.00 5.26 -11.47%
P/NAPS 0.88 3.72 0.65 0.16 0.25 0.58 0.25 23.31%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 27/02/04 27/02/03 -
Price 0.82 3.06 2.00 0.37 0.44 0.75 0.34 -
P/RPS 0.16 0.83 0.28 0.06 0.06 0.14 0.08 12.23%
P/EPS 14.71 16.66 8.86 2.05 8.09 4.56 4.18 23.30%
EY 6.80 6.00 11.29 48.75 12.35 21.93 23.94 -18.90%
DY 3.05 1.47 1.87 10.81 6.82 0.00 5.88 -10.35%
P/NAPS 0.73 3.03 1.00 0.17 0.25 0.75 0.22 22.10%

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