[MUHIBAH] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -34.02%
YoY- -11.29%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,316,105 1,021,161 1,036,691 928,045 679,024 614,629 502,695 17.39%
PBT 82,271 65,807 46,164 43,967 29,062 23,101 -16,619 -
Tax -13,471 -13,092 -16,331 -30,949 -14,387 -18,253 14,606 -
NP 68,800 52,715 29,833 13,018 14,675 4,848 -2,013 -
-
NP to SH 59,566 35,790 20,902 13,018 14,675 6,293 -22,904 -
-
Tax Rate 16.37% 19.89% 35.38% 70.39% 49.50% 79.01% - -
Total Cost 1,247,305 968,446 1,006,858 915,027 664,349 609,781 504,708 16.26%
-
Net Worth 301,592 308,611 261,553 237,039 143,001 195,787 197,162 7.33%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,615 5,779 4,333 - 2,862 2,855 - -
Div Payout % 9.43% 16.15% 20.73% - 19.50% 45.38% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 301,592 308,611 261,553 237,039 143,001 195,787 197,162 7.33%
NOSH 150,796 146,958 144,504 143,660 143,001 142,910 142,871 0.90%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.23% 5.16% 2.88% 1.40% 2.16% 0.79% -0.40% -
ROE 19.75% 11.60% 7.99% 5.49% 10.26% 3.21% -11.62% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 872.77 694.87 717.41 646.00 474.84 430.08 351.85 16.33%
EPS 39.50 24.35 14.46 9.06 10.26 4.40 -16.03 -
DPS 3.75 4.00 3.00 0.00 2.00 2.00 0.00 -
NAPS 2.00 2.10 1.81 1.65 1.00 1.37 1.38 6.37%
Adjusted Per Share Value based on latest NOSH - 143,660
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 180.40 139.97 142.10 127.21 93.08 84.25 68.91 17.38%
EPS 8.16 4.91 2.87 1.78 2.01 0.86 -3.14 -
DPS 0.77 0.79 0.59 0.00 0.39 0.39 0.00 -
NAPS 0.4134 0.423 0.3585 0.3249 0.196 0.2684 0.2703 7.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.60 1.07 0.38 0.49 0.52 0.44 0.44 -
P/RPS 0.53 0.15 0.05 0.08 0.11 0.10 0.13 26.37%
P/EPS 11.65 4.39 2.63 5.41 5.07 9.99 -2.74 -
EY 8.59 22.76 38.06 18.49 19.73 10.01 -36.43 -
DY 0.82 3.74 7.89 0.00 3.85 4.55 0.00 -
P/NAPS 2.30 0.51 0.21 0.30 0.52 0.32 0.32 38.89%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 29/11/05 25/11/04 21/11/03 29/11/02 29/11/01 -
Price 3.44 1.17 0.35 0.50 0.56 0.43 0.48 -
P/RPS 0.39 0.17 0.05 0.08 0.12 0.10 0.14 18.61%
P/EPS 8.71 4.80 2.42 5.52 5.46 9.77 -2.99 -
EY 11.48 20.82 41.33 18.12 18.33 10.24 -33.40 -
DY 1.09 3.42 8.57 0.00 3.57 4.65 0.00 -
P/NAPS 1.72 0.56 0.19 0.30 0.56 0.31 0.35 30.37%

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