[MUHIBAH] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 70.2%
YoY- 232.79%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 773,750 515,404 295,102 970,740 723,329 481,258 216,368 133.66%
PBT 51,950 31,748 11,329 45,737 31,880 20,475 12,383 159.89%
Tax -12,504 -3,206 -447 -2,691 -2,102 -3,194 -6,470 55.09%
NP 39,446 28,542 10,882 43,046 29,778 17,281 5,913 253.96%
-
NP to SH 25,040 20,837 9,697 26,061 15,312 10,500 5,913 161.51%
-
Tax Rate 24.07% 10.10% 3.95% 5.88% 6.59% 15.60% 52.25% -
Total Cost 734,304 486,862 284,220 927,694 693,551 463,977 210,455 129.86%
-
Net Worth 308,229 306,811 309,263 287,639 261,706 260,330 253,001 14.05%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,781 - - - -
Div Payout % - - - 22.19% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 308,229 306,811 309,263 287,639 261,706 260,330 253,001 14.05%
NOSH 146,776 145,408 144,515 144,542 144,589 144,628 144,572 1.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.10% 5.54% 3.69% 4.43% 4.12% 3.59% 2.73% -
ROE 8.12% 6.79% 3.14% 9.06% 5.85% 4.03% 2.34% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 527.16 354.45 204.20 671.60 500.26 332.76 149.66 131.32%
EPS 17.06 14.33 6.71 18.03 10.59 7.26 4.09 158.89%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.10 2.11 2.14 1.99 1.81 1.80 1.75 12.91%
Adjusted Per Share Value based on latest NOSH - 144,475
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 105.89 70.53 40.38 132.84 98.99 65.86 29.61 133.67%
EPS 3.43 2.85 1.33 3.57 2.10 1.44 0.81 161.51%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.4218 0.4199 0.4232 0.3936 0.3581 0.3563 0.3462 14.06%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.07 0.64 0.58 0.35 0.38 0.45 0.41 -
P/RPS 0.20 0.18 0.28 0.05 0.08 0.14 0.27 -18.11%
P/EPS 6.27 4.47 8.64 1.94 3.59 6.20 10.02 -26.82%
EY 15.94 22.39 11.57 51.51 27.87 16.13 9.98 36.59%
DY 0.00 0.00 0.00 11.43 0.00 0.00 0.00 -
P/NAPS 0.51 0.30 0.27 0.18 0.21 0.25 0.23 69.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 24/08/06 30/05/06 28/02/06 29/11/05 30/08/05 31/05/05 -
Price 1.17 0.75 0.70 0.37 0.35 0.40 0.45 -
P/RPS 0.22 0.21 0.34 0.06 0.07 0.12 0.30 -18.66%
P/EPS 6.86 5.23 10.43 2.05 3.31 5.51 11.00 -26.98%
EY 14.58 19.11 9.59 48.73 30.26 18.15 9.09 36.98%
DY 0.00 0.00 0.00 10.81 0.00 0.00 0.00 -
P/NAPS 0.56 0.36 0.33 0.19 0.19 0.22 0.26 66.70%

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