[MUHIBAH] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 154.32%
YoY- -48.03%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 242,071 264,890 216,368 313,362 293,384 226,578 163,681 29.77%
PBT 11,405 8,092 12,383 14,284 21,485 4,002 7,571 31.37%
Tax 1,092 -2,259 -6,470 -8,694 -19,287 -7,375 -4,134 -
NP 12,497 5,833 5,913 5,590 2,198 -3,373 3,437 136.27%
-
NP to SH 4,812 4,587 5,913 5,590 2,198 -3,373 3,437 25.12%
-
Tax Rate -9.57% 27.92% 52.25% 60.87% 89.77% 184.28% 54.60% -
Total Cost 229,574 259,057 210,455 307,772 291,186 229,951 160,244 27.05%
-
Net Worth 261,553 260,460 253,001 257,111 237,039 242,164 244,472 4.60%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,333 - - - -
Div Payout % - - - 77.52% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 261,553 260,460 253,001 257,111 237,039 242,164 244,472 4.60%
NOSH 144,504 144,700 144,572 144,444 143,660 144,145 143,807 0.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.16% 2.20% 2.73% 1.78% 0.75% -1.49% 2.10% -
ROE 1.84% 1.76% 2.34% 2.17% 0.93% -1.39% 1.41% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 167.52 183.06 149.66 216.94 204.22 157.19 113.82 29.35%
EPS 3.33 3.17 4.09 3.87 1.53 -2.34 2.39 24.72%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.81 1.80 1.75 1.78 1.65 1.68 1.70 4.26%
Adjusted Per Share Value based on latest NOSH - 144,444
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.13 36.25 29.61 42.88 40.15 31.01 22.40 29.78%
EPS 0.66 0.63 0.81 0.76 0.30 -0.46 0.47 25.37%
DPS 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
NAPS 0.3579 0.3564 0.3462 0.3518 0.3244 0.3314 0.3346 4.58%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.45 0.41 0.44 0.49 0.56 0.65 -
P/RPS 0.23 0.25 0.27 0.20 0.24 0.36 0.57 -45.36%
P/EPS 11.41 14.20 10.02 11.37 32.03 -23.93 27.20 -43.93%
EY 8.76 7.04 9.98 8.80 3.12 -4.18 3.68 78.18%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.23 0.25 0.30 0.33 0.38 -32.63%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 25/02/05 25/11/04 24/08/04 27/05/04 -
Price 0.35 0.40 0.45 0.44 0.50 0.50 0.52 -
P/RPS 0.21 0.22 0.30 0.20 0.24 0.32 0.46 -40.68%
P/EPS 10.51 12.62 11.00 11.37 32.68 -21.37 21.76 -38.41%
EY 9.51 7.93 9.09 8.80 3.06 -4.68 4.60 62.21%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.26 0.25 0.30 0.30 0.31 -27.82%

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