[MUHIBAH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -19.89%
YoY- 63.53%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,200,352 1,011,268 1,086,414 1,031,666 1,030,808 1,180,408 970,740 15.24%
PBT 95,036 77,100 65,091 69,266 63,496 45,316 45,737 63.05%
Tax -17,080 -10,420 -17,260 -16,672 -6,412 -1,788 -2,691 243.96%
NP 77,956 66,680 47,831 52,594 57,084 43,528 43,046 48.73%
-
NP to SH 65,240 58,528 33,800 33,386 41,674 38,788 26,061 84.67%
-
Tax Rate 17.97% 13.51% 26.52% 24.07% 10.10% 3.95% 5.88% -
Total Cost 1,122,396 944,588 1,038,583 979,072 973,724 1,136,880 927,694 13.58%
-
Net Worth 353,133 335,129 126,879 308,229 306,811 309,263 287,639 14.69%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 5,532 - - - 5,781 -
Div Payout % - - 16.37% - - - 22.19% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 353,133 335,129 126,879 308,229 306,811 309,263 287,639 14.69%
NOSH 149,633 149,611 147,533 146,776 145,408 144,515 144,542 2.34%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.49% 6.59% 4.40% 5.10% 5.54% 3.69% 4.43% -
ROE 18.47% 17.46% 26.64% 10.83% 13.58% 12.54% 9.06% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 802.20 675.93 736.38 702.88 708.91 816.80 671.60 12.61%
EPS 43.60 39.12 9.17 22.75 28.66 26.84 18.03 80.45%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 4.00 -
NAPS 2.36 2.24 0.86 2.10 2.11 2.14 1.99 12.07%
Adjusted Per Share Value based on latest NOSH - 146,958
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 164.49 138.58 148.88 141.37 141.26 161.76 133.02 15.25%
EPS 8.94 8.02 4.63 4.58 5.71 5.32 3.57 84.71%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.79 -
NAPS 0.4839 0.4592 0.1739 0.4224 0.4204 0.4238 0.3942 14.68%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.40 2.65 1.30 1.07 0.64 0.58 0.35 -
P/RPS 0.42 0.39 0.18 0.15 0.09 0.07 0.05 314.83%
P/EPS 7.80 6.77 5.67 4.70 2.23 2.16 1.94 153.49%
EY 12.82 14.76 17.62 21.26 44.78 46.28 51.51 -60.53%
DY 0.00 0.00 2.88 0.00 0.00 0.00 11.43 -
P/NAPS 1.44 1.18 1.51 0.51 0.30 0.27 0.18 301.52%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 29/11/06 24/08/06 30/05/06 28/02/06 -
Price 4.10 3.80 2.00 1.17 0.75 0.70 0.37 -
P/RPS 0.51 0.56 0.27 0.17 0.11 0.09 0.06 318.13%
P/EPS 9.40 9.71 8.73 5.14 2.62 2.61 2.05 176.77%
EY 10.63 10.29 11.46 19.44 38.21 38.34 48.73 -63.86%
DY 0.00 0.00 1.88 0.00 0.00 0.00 10.81 -
P/NAPS 1.74 1.70 2.33 0.56 0.36 0.33 0.19 339.49%

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