[MUHIBAH] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 404.82%
YoY- 9.51%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 163,681 726,006 523,709 308,872 144,747 636,919 481,604 -51.26%
PBT 7,571 33,617 25,184 10,598 4,562 26,586 22,708 -51.88%
Tax -4,134 -14,539 -12,393 -6,716 -3,164 -16,380 -14,386 -56.42%
NP 3,437 19,078 12,791 3,882 1,398 10,206 8,322 -44.51%
-
NP to SH 3,437 19,078 12,791 7,012 1,389 10,206 8,322 -44.51%
-
Tax Rate 54.60% 43.25% 49.21% 63.37% 69.36% 61.61% 63.35% -
Total Cost 160,244 706,928 510,918 304,990 143,349 626,713 473,282 -51.38%
-
Net Worth 244,472 240,418 233,213 408,817 219,986 219,264 195,895 15.89%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 2,860 - -
Div Payout % - - - - - 28.02% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 244,472 240,418 233,213 408,817 219,986 219,264 195,895 15.89%
NOSH 143,807 143,106 143,076 258,745 141,734 143,011 142,989 0.38%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.10% 2.63% 2.44% 1.26% 0.97% 1.60% 1.73% -
ROE 1.41% 7.94% 5.48% 1.72% 0.63% 4.65% 4.25% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 113.82 507.32 366.04 119.37 102.13 445.36 336.81 -51.45%
EPS 2.39 13.30 8.94 2.71 0.98 7.13 5.82 -44.72%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.70 1.68 1.63 1.58 1.5521 1.5332 1.37 15.45%
Adjusted Per Share Value based on latest NOSH - 219,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.44 99.52 71.79 42.34 19.84 87.30 66.01 -51.25%
EPS 0.47 2.62 1.75 0.96 0.19 1.40 1.14 -44.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.00 -
NAPS 0.3351 0.3295 0.3197 0.5604 0.3015 0.3006 0.2685 15.90%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.65 0.58 0.52 0.38 0.34 0.38 0.44 -
P/RPS 0.57 0.11 0.14 0.32 0.33 0.09 0.13 167.64%
P/EPS 27.20 4.35 5.82 14.02 34.69 5.32 7.56 134.61%
EY 3.68 22.99 17.19 7.13 2.88 18.78 13.23 -57.35%
DY 0.00 0.00 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.38 0.35 0.32 0.24 0.22 0.25 0.32 12.12%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 21/11/03 20/08/03 28/05/03 27/02/03 29/11/02 -
Price 0.52 0.75 0.56 0.44 0.34 0.34 0.43 -
P/RPS 0.46 0.15 0.15 0.37 0.33 0.08 0.13 132.02%
P/EPS 21.76 5.63 6.26 16.24 34.69 4.76 7.39 105.30%
EY 4.60 17.78 15.96 6.16 2.88 20.99 13.53 -51.25%
DY 0.00 0.00 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.31 0.45 0.34 0.28 0.22 0.22 0.31 0.00%

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