[MUHIBAH] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -27.94%
YoY- 147.44%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 996,862 910,776 780,518 654,724 726,006 698,278 617,744 37.37%
PBT 55,740 44,076 23,146 30,284 33,617 33,578 21,196 89.96%
Tax -47,909 -41,061 -23,018 -16,536 -14,539 -16,524 -13,432 132.54%
NP 7,831 3,014 128 13,748 19,078 17,054 7,764 0.57%
-
NP to SH 7,831 3,014 128 13,748 19,078 17,054 14,024 -32.06%
-
Tax Rate 85.95% 93.16% 99.45% 54.60% 43.25% 49.21% 63.37% -
Total Cost 989,031 907,761 780,390 640,976 706,928 681,224 609,980 37.81%
-
Net Worth 287,725 237,620 268,799 244,472 240,418 233,213 408,817 -20.79%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,337 - - - - - - -
Div Payout % 55.39% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 287,725 237,620 268,799 244,472 240,418 233,213 408,817 -20.79%
NOSH 144,585 144,012 160,000 143,807 143,106 143,076 258,745 -32.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.79% 0.33% 0.02% 2.10% 2.63% 2.44% 1.26% -
ROE 2.72% 1.27% 0.05% 5.62% 7.94% 7.31% 3.43% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 689.46 632.43 487.82 455.28 507.32 488.05 238.75 102.13%
EPS 5.43 2.09 0.08 9.56 13.30 11.92 5.42 0.12%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.65 1.68 1.70 1.68 1.63 1.58 16.54%
Adjusted Per Share Value based on latest NOSH - 143,807
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 136.60 124.81 106.96 89.72 99.49 95.69 84.65 37.37%
EPS 1.07 0.41 0.02 1.88 2.61 2.34 1.92 -32.15%
DPS 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3943 0.3256 0.3683 0.335 0.3295 0.3196 0.5602 -20.78%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.49 0.56 0.65 0.58 0.52 0.38 -
P/RPS 0.06 0.08 0.11 0.14 0.11 0.11 0.16 -47.84%
P/EPS 8.12 23.41 700.00 6.80 4.35 4.36 7.01 10.24%
EY 12.31 4.27 0.14 14.71 22.99 22.92 14.26 -9.29%
DY 6.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.33 0.38 0.35 0.32 0.24 -5.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 24/08/04 27/05/04 27/02/04 21/11/03 20/08/03 -
Price 0.44 0.50 0.50 0.52 0.75 0.56 0.44 -
P/RPS 0.06 0.08 0.10 0.11 0.15 0.11 0.18 -51.76%
P/EPS 8.12 23.89 625.00 5.44 5.63 4.70 8.12 0.00%
EY 12.31 4.19 0.16 18.38 17.78 21.29 12.32 -0.05%
DY 6.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.30 0.31 0.45 0.34 0.28 -14.78%

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