[MUHIBAH] QoQ TTM 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- -35.23%
YoY- 414.81%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 787,045 768,111 679,024 633,738 651,879 636,919 614,629 17.90%
PBT 39,102 36,093 29,062 21,262 26,135 26,581 23,101 41.98%
Tax -13,516 -12,546 -14,387 -13,581 -15,721 -16,379 -18,253 -18.13%
NP 25,586 23,547 14,675 7,681 10,414 10,202 4,848 202.82%
-
NP to SH 25,586 23,547 14,675 7,681 11,859 11,647 6,293 154.52%
-
Tax Rate 34.57% 34.76% 49.50% 63.87% 60.15% 61.62% 79.01% -
Total Cost 761,459 744,564 664,349 626,057 641,465 626,717 609,781 15.94%
-
Net Worth 244,472 143,167 143,001 347,600 221,411 218,952 195,787 15.94%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 2,862 2,862 2,862 2,862 2,855 -
Div Payout % - - 19.50% 37.26% 24.13% 24.57% 45.38% -
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 244,472 143,167 143,001 347,600 221,411 218,952 195,787 15.94%
NOSH 143,807 143,167 143,001 219,999 142,653 143,106 142,910 0.41%
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 3.25% 3.07% 2.16% 1.21% 1.60% 1.60% 0.79% -
ROE 10.47% 16.45% 10.26% 2.21% 5.36% 5.32% 3.21% -
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 547.29 536.51 474.84 288.06 456.97 445.07 430.08 17.41%
EPS 17.79 16.45 10.26 3.49 8.31 8.14 4.40 153.57%
DPS 0.00 0.00 2.00 1.30 2.00 2.00 2.00 -
NAPS 1.70 1.00 1.00 1.58 1.5521 1.53 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 107.70 105.11 92.92 86.73 89.21 87.16 84.11 17.89%
EPS 3.50 3.22 2.01 1.05 1.62 1.59 0.86 154.68%
DPS 0.00 0.00 0.39 0.39 0.39 0.39 0.39 -
NAPS 0.3346 0.1959 0.1957 0.4757 0.303 0.2996 0.2679 15.96%
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 0.12 0.11 0.11 0.13 0.07 0.09 0.10 12.91%
P/EPS 3.65 3.53 5.07 10.88 4.09 4.67 9.99 -48.86%
EY 27.37 28.36 19.73 9.19 24.45 21.42 10.01 95.41%
DY 0.00 0.00 3.85 3.42 5.88 5.26 4.55 -
P/NAPS 0.38 0.58 0.52 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 0.10 0.14 0.12 0.15 0.07 0.08 0.10 0.00%
P/EPS 2.92 4.56 5.46 12.60 4.09 4.18 9.77 -55.26%
EY 34.22 21.93 18.33 7.93 24.45 23.94 10.24 123.35%
DY 0.00 0.00 3.57 2.96 5.88 5.88 4.65 -
P/NAPS 0.31 0.75 0.56 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