[MUHIBAH] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 1.82%
YoY- 254.47%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 768,111 679,024 633,738 651,879 636,919 614,629 570,541 21.85%
PBT 36,093 29,062 21,262 26,135 26,581 23,101 14,972 79.50%
Tax -12,546 -14,387 -13,581 -15,721 -16,379 -18,253 -14,925 -10.90%
NP 23,547 14,675 7,681 10,414 10,202 4,848 47 6136.97%
-
NP to SH 23,547 14,675 7,681 11,859 11,647 6,293 1,492 526.03%
-
Tax Rate 34.76% 49.50% 63.87% 60.15% 61.62% 79.01% 99.69% -
Total Cost 744,564 664,349 626,057 641,465 626,717 609,781 570,494 19.36%
-
Net Worth 143,167 143,001 347,600 221,411 218,952 195,787 202,962 -20.70%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 2,862 2,862 2,862 2,862 2,855 2,855 -
Div Payout % - 19.50% 37.26% 24.13% 24.57% 45.38% 191.42% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 143,167 143,001 347,600 221,411 218,952 195,787 202,962 -20.70%
NOSH 143,167 143,001 219,999 142,653 143,106 142,910 142,931 0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.07% 2.16% 1.21% 1.60% 1.60% 0.79% 0.01% -
ROE 16.45% 10.26% 2.21% 5.36% 5.32% 3.21% 0.74% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 536.51 474.84 288.06 456.97 445.07 430.08 399.17 21.72%
EPS 16.45 10.26 3.49 8.31 8.14 4.40 1.04 526.95%
DPS 0.00 2.00 1.30 2.00 2.00 2.00 2.00 -
NAPS 1.00 1.00 1.58 1.5521 1.53 1.37 1.42 -20.79%
Adjusted Per Share Value based on latest NOSH - 142,653
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 105.26 93.05 86.84 89.33 87.28 84.23 78.18 21.86%
EPS 3.23 2.01 1.05 1.63 1.60 0.86 0.20 535.69%
DPS 0.00 0.39 0.39 0.39 0.39 0.39 0.39 -
NAPS 0.1962 0.196 0.4763 0.3034 0.30 0.2683 0.2781 -20.69%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.58 0.52 0.38 0.34 0.38 0.44 0.51 -
P/RPS 0.11 0.11 0.13 0.07 0.09 0.10 0.13 -10.51%
P/EPS 3.53 5.07 10.88 4.09 4.67 9.99 48.86 -82.57%
EY 28.36 19.73 9.19 24.45 21.42 10.01 2.05 473.53%
DY 0.00 3.85 3.42 5.88 5.26 4.55 3.92 -
P/NAPS 0.58 0.52 0.24 0.22 0.25 0.32 0.36 37.31%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 20/08/03 28/05/03 27/02/03 29/11/02 29/08/02 -
Price 0.75 0.56 0.44 0.34 0.34 0.43 0.50 -
P/RPS 0.14 0.12 0.15 0.07 0.08 0.10 0.13 5.05%
P/EPS 4.56 5.46 12.60 4.09 4.18 9.77 47.90 -79.06%
EY 21.93 18.33 7.93 24.45 23.94 10.24 2.09 377.23%
DY 0.00 3.57 2.96 5.88 5.88 4.65 4.00 -
P/NAPS 0.75 0.56 0.28 0.22 0.22 0.31 0.35 65.98%

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