[MUHIBAH] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -86.39%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 726,006 523,709 308,872 144,747 636,919 481,604 312,053 75.30%
PBT 33,617 25,184 10,598 4,562 26,586 22,708 15,917 64.38%
Tax -14,539 -12,393 -6,716 -3,164 -16,380 -14,386 -9,514 32.57%
NP 19,078 12,791 3,882 1,398 10,206 8,322 6,403 106.65%
-
NP to SH 19,078 12,791 7,012 1,389 10,206 8,322 6,403 106.65%
-
Tax Rate 43.25% 49.21% 63.37% 69.36% 61.61% 63.35% 59.77% -
Total Cost 706,928 510,918 304,990 143,349 626,713 473,282 305,650 74.62%
-
Net Worth 240,418 233,213 408,817 219,986 219,264 195,895 202,952 11.92%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 2,860 - - -
Div Payout % - - - - 28.02% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 240,418 233,213 408,817 219,986 219,264 195,895 202,952 11.92%
NOSH 143,106 143,076 258,745 141,734 143,011 142,989 142,924 0.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.63% 2.44% 1.26% 0.97% 1.60% 1.73% 2.05% -
ROE 7.94% 5.48% 1.72% 0.63% 4.65% 4.25% 3.15% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 507.32 366.04 119.37 102.13 445.36 336.81 218.33 75.16%
EPS 13.30 8.94 2.71 0.98 7.13 5.82 4.48 106.15%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.68 1.63 1.58 1.5521 1.5332 1.37 1.42 11.82%
Adjusted Per Share Value based on latest NOSH - 142,653
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 99.49 71.77 42.33 19.84 87.28 66.00 42.76 75.31%
EPS 2.61 1.75 0.96 0.19 1.40 1.14 0.88 106.02%
DPS 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.3295 0.3196 0.5602 0.3015 0.3005 0.2684 0.2781 11.93%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.58 0.52 0.38 0.34 0.38 0.44 0.51 -
P/RPS 0.11 0.14 0.32 0.33 0.09 0.13 0.23 -38.76%
P/EPS 4.35 5.82 14.02 34.69 5.32 7.56 11.38 -47.23%
EY 22.99 17.19 7.13 2.88 18.78 13.23 8.78 89.64%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.35 0.32 0.24 0.22 0.25 0.32 0.36 -1.85%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 20/08/03 28/05/03 27/02/03 29/11/02 29/08/02 -
Price 0.75 0.56 0.44 0.34 0.34 0.43 0.50 -
P/RPS 0.15 0.15 0.37 0.33 0.08 0.13 0.23 -24.73%
P/EPS 5.63 6.26 16.24 34.69 4.76 7.39 11.16 -36.54%
EY 17.78 15.96 6.16 2.88 20.99 13.53 8.96 57.71%
DY 0.00 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.45 0.34 0.28 0.22 0.22 0.31 0.35 18.18%

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