[MUHIBAH] QoQ TTM 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- -39.68%
YoY- -66.65%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,036,691 1,088,004 1,049,692 997,005 928,045 849,498 787,045 20.14%
PBT 46,164 56,244 52,154 47,342 43,967 37,068 39,102 11.69%
Tax -16,331 -36,710 -41,826 -39,490 -30,949 -17,339 -13,516 13.42%
NP 29,833 19,534 10,328 7,852 13,018 19,729 25,586 10.77%
-
NP to SH 20,902 18,288 10,328 7,852 13,018 19,729 25,586 -12.60%
-
Tax Rate 35.38% 65.27% 80.20% 83.41% 70.39% 46.78% 34.57% -
Total Cost 1,006,858 1,068,470 1,039,364 989,153 915,027 829,769 761,459 20.45%
-
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 4,333 4,333 4,333 - - - -
Div Payout % 20.73% 23.69% 41.96% 55.19% - - - -
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 2.88% 1.80% 0.98% 0.79% 1.40% 2.32% 3.25% -
ROE 7.99% 7.02% 4.08% 3.05% 5.49% 8.15% 10.47% -
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 717.41 751.90 726.07 690.23 646.00 589.33 547.29 19.75%
EPS 14.46 12.64 7.14 5.44 9.06 13.69 17.79 -12.89%
DPS 3.00 3.00 3.00 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 142.06 149.09 143.84 136.62 127.17 116.41 107.85 20.14%
EPS 2.86 2.51 1.42 1.08 1.78 2.70 3.51 -12.75%
DPS 0.59 0.59 0.59 0.59 0.00 0.00 0.00 -
NAPS 0.3584 0.3569 0.3467 0.3523 0.3248 0.3318 0.335 4.59%
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 0.05 0.06 0.06 0.06 0.08 0.10 0.12 -44.18%
P/EPS 2.63 3.56 5.74 8.09 5.41 4.09 3.65 -19.61%
EY 38.06 28.09 17.42 12.35 18.49 24.44 27.37 24.55%
DY 7.89 6.67 7.32 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 0.05 0.05 0.06 0.06 0.08 0.08 0.10 -36.97%
P/EPS 2.42 3.16 6.30 8.09 5.52 3.65 2.92 -11.75%
EY 41.33 31.60 15.88 12.35 18.12 27.37 34.22 13.39%
DY 8.57 7.50 6.67 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