[MUHIBAH] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 60.46%
YoY- 102.17%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 928,045 849,498 787,045 768,111 679,024 633,738 651,879 26.47%
PBT 43,967 37,068 39,102 36,093 29,062 21,262 26,135 41.31%
Tax -30,949 -17,339 -13,516 -12,546 -14,387 -13,581 -15,721 56.88%
NP 13,018 19,729 25,586 23,547 14,675 7,681 10,414 15.99%
-
NP to SH 13,018 19,729 25,586 23,547 14,675 7,681 11,859 6.39%
-
Tax Rate 70.39% 46.78% 34.57% 34.76% 49.50% 63.87% 60.15% -
Total Cost 915,027 829,769 761,459 744,564 664,349 626,057 641,465 26.63%
-
Net Worth 237,039 242,164 244,472 143,167 143,001 347,600 221,411 4.63%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 2,862 2,862 2,862 -
Div Payout % - - - - 19.50% 37.26% 24.13% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 237,039 242,164 244,472 143,167 143,001 347,600 221,411 4.63%
NOSH 143,660 144,145 143,807 143,167 143,001 219,999 142,653 0.46%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.40% 2.32% 3.25% 3.07% 2.16% 1.21% 1.60% -
ROE 5.49% 8.15% 10.47% 16.45% 10.26% 2.21% 5.36% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 646.00 589.33 547.29 536.51 474.84 288.06 456.97 25.87%
EPS 9.06 13.69 17.79 16.45 10.26 3.49 8.31 5.91%
DPS 0.00 0.00 0.00 0.00 2.00 1.30 2.00 -
NAPS 1.65 1.68 1.70 1.00 1.00 1.58 1.5521 4.15%
Adjusted Per Share Value based on latest NOSH - 143,167
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 127.17 116.41 107.85 105.26 93.05 86.84 89.33 26.46%
EPS 1.78 2.70 3.51 3.23 2.01 1.05 1.63 6.02%
DPS 0.00 0.00 0.00 0.00 0.39 0.39 0.39 -
NAPS 0.3248 0.3318 0.335 0.1962 0.196 0.4763 0.3034 4.63%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.49 0.56 0.65 0.58 0.52 0.38 0.34 -
P/RPS 0.08 0.10 0.12 0.11 0.11 0.13 0.07 9.28%
P/EPS 5.41 4.09 3.65 3.53 5.07 10.88 4.09 20.43%
EY 18.49 24.44 27.37 28.36 19.73 9.19 24.45 -16.95%
DY 0.00 0.00 0.00 0.00 3.85 3.42 5.88 -
P/NAPS 0.30 0.33 0.38 0.58 0.52 0.24 0.22 22.90%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 24/08/04 27/05/04 27/02/04 21/11/03 20/08/03 28/05/03 -
Price 0.50 0.50 0.52 0.75 0.56 0.44 0.34 -
P/RPS 0.08 0.08 0.10 0.14 0.12 0.15 0.07 9.28%
P/EPS 5.52 3.65 2.92 4.56 5.46 12.60 4.09 22.05%
EY 18.12 27.37 34.22 21.93 18.33 7.93 24.45 -18.06%
DY 0.00 0.00 0.00 0.00 3.57 2.96 5.88 -
P/NAPS 0.30 0.30 0.31 0.75 0.56 0.28 0.22 22.90%

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