[MUHIBAH] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 45.83%
YoY- 577.22%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,329,227 1,003,443 773,750 723,329 683,082 523,709 481,604 18.41%
PBT 81,522 69,131 51,950 31,880 33,057 25,184 22,708 23.71%
Tax -15,424 -8,716 -12,504 -2,102 -30,796 -12,393 -14,386 1.16%
NP 66,098 60,415 39,446 29,778 2,261 12,791 8,322 41.20%
-
NP to SH 57,346 50,806 25,040 15,312 2,261 12,791 8,322 37.90%
-
Tax Rate 18.92% 12.61% 24.07% 6.59% 93.16% 49.21% 63.35% -
Total Cost 1,263,129 943,028 734,304 693,551 680,821 510,918 473,282 17.75%
-
Net Worth 426,883 361,507 308,229 261,706 237,621 233,213 195,895 13.84%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 426,883 361,507 308,229 261,706 237,621 233,213 195,895 13.84%
NOSH 377,773 150,002 146,776 144,589 144,012 143,076 142,989 17.55%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.97% 6.02% 5.10% 4.12% 0.33% 2.44% 1.73% -
ROE 13.43% 14.05% 8.12% 5.85% 0.95% 5.48% 4.25% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 351.86 668.95 527.16 500.26 474.32 366.04 336.81 0.73%
EPS 15.18 33.87 17.06 10.59 1.57 8.94 5.82 17.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 2.41 2.10 1.81 1.65 1.63 1.37 -3.15%
Adjusted Per Share Value based on latest NOSH - 144,504
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 181.90 137.32 105.89 98.99 93.48 71.67 65.91 18.41%
EPS 7.85 6.95 3.43 2.10 0.31 1.75 1.14 37.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5842 0.4947 0.4218 0.3581 0.3252 0.3191 0.2681 13.84%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.46 4.60 1.07 0.38 0.49 0.52 0.44 -
P/RPS 0.41 0.69 0.20 0.08 0.10 0.14 0.13 21.07%
P/EPS 9.62 13.58 6.27 3.59 31.21 5.82 7.56 4.09%
EY 10.40 7.36 15.94 27.87 3.20 17.19 13.23 -3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.91 0.51 0.21 0.30 0.32 0.32 26.12%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 30/11/07 29/11/06 29/11/05 25/11/04 21/11/03 29/11/02 -
Price 1.01 3.44 1.17 0.35 0.50 0.56 0.43 -
P/RPS 0.29 0.51 0.22 0.07 0.11 0.15 0.13 14.29%
P/EPS 6.65 10.16 6.86 3.31 31.85 6.26 7.39 -1.74%
EY 15.03 9.85 14.58 30.26 3.14 15.96 13.53 1.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.43 0.56 0.19 0.30 0.34 0.31 19.19%

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