[MUHIBAH] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 91.06%
YoY- 133.2%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 849,498 787,045 768,111 679,024 633,738 651,879 636,919 21.18%
PBT 37,068 39,102 36,093 29,062 21,262 26,135 26,581 24.84%
Tax -17,339 -13,516 -12,546 -14,387 -13,581 -15,721 -16,379 3.87%
NP 19,729 25,586 23,547 14,675 7,681 10,414 10,202 55.28%
-
NP to SH 19,729 25,586 23,547 14,675 7,681 11,859 11,647 42.14%
-
Tax Rate 46.78% 34.57% 34.76% 49.50% 63.87% 60.15% 61.62% -
Total Cost 829,769 761,459 744,564 664,349 626,057 641,465 626,717 20.59%
-
Net Worth 242,164 244,472 143,167 143,001 347,600 221,411 218,952 6.95%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 2,862 2,862 2,862 2,862 -
Div Payout % - - - 19.50% 37.26% 24.13% 24.57% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 242,164 244,472 143,167 143,001 347,600 221,411 218,952 6.95%
NOSH 144,145 143,807 143,167 143,001 219,999 142,653 143,106 0.48%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.32% 3.25% 3.07% 2.16% 1.21% 1.60% 1.60% -
ROE 8.15% 10.47% 16.45% 10.26% 2.21% 5.36% 5.32% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 589.33 547.29 536.51 474.84 288.06 456.97 445.07 20.60%
EPS 13.69 17.79 16.45 10.26 3.49 8.31 8.14 41.46%
DPS 0.00 0.00 0.00 2.00 1.30 2.00 2.00 -
NAPS 1.68 1.70 1.00 1.00 1.58 1.5521 1.53 6.43%
Adjusted Per Share Value based on latest NOSH - 143,001
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 116.25 107.70 105.11 92.92 86.73 89.21 87.16 21.18%
EPS 2.70 3.50 3.22 2.01 1.05 1.62 1.59 42.38%
DPS 0.00 0.00 0.00 0.39 0.39 0.39 0.39 -
NAPS 0.3314 0.3346 0.1959 0.1957 0.4757 0.303 0.2996 6.96%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.56 0.65 0.58 0.52 0.38 0.34 0.38 -
P/RPS 0.10 0.12 0.11 0.11 0.13 0.07 0.09 7.28%
P/EPS 4.09 3.65 3.53 5.07 10.88 4.09 4.67 -8.46%
EY 24.44 27.37 28.36 19.73 9.19 24.45 21.42 9.20%
DY 0.00 0.00 0.00 3.85 3.42 5.88 5.26 -
P/NAPS 0.33 0.38 0.58 0.52 0.24 0.22 0.25 20.35%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 27/05/04 27/02/04 21/11/03 20/08/03 28/05/03 27/02/03 -
Price 0.50 0.52 0.75 0.56 0.44 0.34 0.34 -
P/RPS 0.08 0.10 0.14 0.12 0.15 0.07 0.08 0.00%
P/EPS 3.65 2.92 4.56 5.46 12.60 4.09 4.18 -8.65%
EY 27.37 34.22 21.93 18.33 7.93 24.45 23.94 9.34%
DY 0.00 0.00 0.00 3.57 2.96 5.88 5.88 -
P/NAPS 0.30 0.31 0.75 0.56 0.28 0.22 0.22 22.99%

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