[MUHIBAH] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -99.07%
YoY- -99.09%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,200,352 1,030,808 962,516 780,518 617,744 624,106 528,784 14.63%
PBT 95,036 63,496 40,950 23,146 21,196 31,834 4,478 66.35%
Tax -17,080 -6,412 -6,388 -23,018 -13,432 -19,028 -4,478 24.98%
NP 77,956 57,084 34,562 128 7,764 12,806 0 -
-
NP to SH 65,240 41,674 21,000 128 14,024 12,806 -3,268 -
-
Tax Rate 17.97% 10.10% 15.60% 99.45% 63.37% 59.77% 100.00% -
Total Cost 1,122,396 973,724 927,954 780,390 609,980 611,300 528,784 13.35%
-
Net Worth 353,133 306,811 260,330 268,799 408,817 202,952 200,666 9.87%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 353,133 306,811 260,330 268,799 408,817 202,952 200,666 9.87%
NOSH 149,633 145,408 144,628 160,000 258,745 142,924 143,333 0.71%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.49% 5.54% 3.59% 0.02% 1.26% 2.05% 0.00% -
ROE 18.47% 13.58% 8.07% 0.05% 3.43% 6.31% -1.63% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 802.20 708.91 665.51 487.82 238.75 436.67 368.92 13.81%
EPS 43.60 28.66 14.52 0.08 5.42 8.96 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.11 1.80 1.68 1.58 1.42 1.40 9.08%
Adjusted Per Share Value based on latest NOSH - 144,145
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 164.49 141.26 131.90 106.96 84.65 85.52 72.46 14.63%
EPS 8.94 5.71 2.88 0.02 1.92 1.75 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4839 0.4204 0.3567 0.3683 0.5602 0.2781 0.275 9.87%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.40 0.64 0.45 0.56 0.38 0.51 0.49 -
P/RPS 0.42 0.09 0.07 0.11 0.16 0.12 0.13 21.57%
P/EPS 7.80 2.23 3.10 700.00 7.01 5.69 -21.49 -
EY 12.82 44.78 32.27 0.14 14.26 17.57 -4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.30 0.25 0.33 0.24 0.36 0.35 26.57%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 24/08/06 30/08/05 24/08/04 20/08/03 29/08/02 30/08/01 -
Price 4.10 0.75 0.40 0.50 0.44 0.50 0.51 -
P/RPS 0.51 0.11 0.06 0.10 0.18 0.11 0.14 24.03%
P/EPS 9.40 2.62 2.75 625.00 8.12 5.58 -22.37 -
EY 10.63 38.21 36.30 0.16 12.32 17.92 -4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.36 0.22 0.30 0.28 0.35 0.36 30.01%

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