[MUHIBAH] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 202.03%
YoY- 72.04%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 970,740 964,438 962,516 865,472 996,862 910,776 780,518 15.60%
PBT 45,737 42,506 40,950 49,532 55,740 44,076 23,146 57.27%
Tax -2,691 -2,802 -6,388 -25,880 -47,909 -41,061 -23,018 -75.99%
NP 43,046 39,704 34,562 23,652 7,831 3,014 128 4684.97%
-
NP to SH 26,061 20,416 21,000 23,652 7,831 3,014 128 3327.53%
-
Tax Rate 5.88% 6.59% 15.60% 52.25% 85.95% 93.16% 99.45% -
Total Cost 927,694 924,734 927,954 841,820 989,031 907,761 780,390 12.18%
-
Net Worth 287,639 261,706 260,330 253,001 287,725 237,620 268,799 4.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,781 - - - 4,337 - - -
Div Payout % 22.19% - - - 55.39% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 287,639 261,706 260,330 253,001 287,725 237,620 268,799 4.60%
NOSH 144,542 144,589 144,628 144,572 144,585 144,012 160,000 -6.53%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.43% 4.12% 3.59% 2.73% 0.79% 0.33% 0.02% -
ROE 9.06% 7.80% 8.07% 9.35% 2.72% 1.27% 0.05% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 671.60 667.02 665.51 598.64 689.46 632.43 487.82 23.68%
EPS 18.03 14.12 14.52 16.36 5.43 2.09 0.08 3567.06%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.99 1.81 1.80 1.75 1.99 1.65 1.68 11.91%
Adjusted Per Share Value based on latest NOSH - 144,572
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 132.84 131.98 131.72 118.44 136.42 124.64 106.81 15.60%
EPS 3.57 2.79 2.87 3.24 1.07 0.41 0.02 3040.44%
DPS 0.79 0.00 0.00 0.00 0.59 0.00 0.00 -
NAPS 0.3936 0.3581 0.3563 0.3462 0.3937 0.3252 0.3678 4.61%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.35 0.38 0.45 0.41 0.44 0.49 0.56 -
P/RPS 0.05 0.06 0.07 0.07 0.06 0.08 0.11 -40.79%
P/EPS 1.94 2.69 3.10 2.51 8.12 23.41 700.00 -98.00%
EY 51.51 37.16 32.27 39.90 12.31 4.27 0.14 4979.66%
DY 11.43 0.00 0.00 0.00 6.82 0.00 0.00 -
P/NAPS 0.18 0.21 0.25 0.23 0.22 0.30 0.33 -33.16%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 31/05/05 25/02/05 25/11/04 24/08/04 -
Price 0.37 0.35 0.40 0.45 0.44 0.50 0.50 -
P/RPS 0.06 0.05 0.06 0.08 0.06 0.08 0.10 -28.79%
P/EPS 2.05 2.48 2.75 2.75 8.12 23.89 625.00 -97.76%
EY 48.73 40.34 36.30 36.36 12.31 4.19 0.16 4379.81%
DY 10.81 0.00 0.00 0.00 6.82 0.00 0.00 -
P/NAPS 0.19 0.19 0.22 0.26 0.22 0.30 0.30 -26.18%

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