[MUHIBAH] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -8.02%
YoY- 227.72%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 698,278 617,744 578,988 636,919 642,138 624,106 519,148 21.82%
PBT 33,578 21,196 18,248 26,586 30,277 31,834 23,232 27.80%
Tax -16,524 -13,432 -12,656 -16,380 -19,181 -19,028 -18,488 -7.20%
NP 17,054 7,764 5,592 10,206 11,096 12,806 4,744 134.48%
-
NP to SH 17,054 14,024 5,556 10,206 11,096 12,806 4,744 134.48%
-
Tax Rate 49.21% 63.37% 69.36% 61.61% 63.35% 59.77% 79.58% -
Total Cost 681,224 609,980 573,396 626,713 631,042 611,300 514,404 20.57%
-
Net Worth 233,213 408,817 219,986 219,264 195,895 202,952 194,332 12.91%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,860 - - - -
Div Payout % - - - 28.02% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 233,213 408,817 219,986 219,264 195,895 202,952 194,332 12.91%
NOSH 143,076 258,745 141,734 143,011 142,989 142,924 142,891 0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.44% 1.26% 0.97% 1.60% 1.73% 2.05% 0.91% -
ROE 7.31% 3.43% 2.53% 4.65% 5.66% 6.31% 2.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 488.05 238.75 408.50 445.36 449.08 436.67 363.32 21.72%
EPS 11.92 5.42 3.92 7.13 7.76 8.96 3.32 134.29%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.63 1.58 1.5521 1.5332 1.37 1.42 1.36 12.81%
Adjusted Per Share Value based on latest NOSH - 143,106
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 95.56 84.54 79.23 87.16 87.87 85.41 71.04 21.83%
EPS 2.33 1.92 0.76 1.40 1.52 1.75 0.65 134.04%
DPS 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.3191 0.5595 0.301 0.3001 0.2681 0.2777 0.2659 12.91%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.52 0.38 0.34 0.38 0.44 0.51 0.56 -
P/RPS 0.11 0.16 0.08 0.09 0.10 0.12 0.15 -18.66%
P/EPS 4.36 7.01 8.67 5.32 5.67 5.69 16.87 -59.39%
EY 22.92 14.26 11.53 18.78 17.64 17.57 5.93 146.08%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.22 0.25 0.32 0.36 0.41 -15.21%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 20/08/03 28/05/03 27/02/03 29/11/02 29/08/02 22/05/02 -
Price 0.56 0.44 0.34 0.34 0.43 0.50 0.52 -
P/RPS 0.11 0.18 0.08 0.08 0.10 0.11 0.14 -14.83%
P/EPS 4.70 8.12 8.67 4.76 5.54 5.58 15.66 -55.14%
EY 21.29 12.32 11.53 20.99 18.05 17.92 6.38 123.14%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.22 0.22 0.31 0.35 0.38 -7.14%

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