[MUHIBAH] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 60.46%
YoY- 102.17%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,086,413 970,740 997,005 768,111 636,919 522,880 489,665 14.19%
PBT 65,090 45,737 47,342 36,093 26,581 1,294 -34,389 -
Tax -17,258 -8,226 -39,490 -12,546 -16,379 -6,777 36,074 -
NP 47,832 37,511 7,852 23,547 10,202 -5,483 1,685 74.61%
-
NP to SH 33,801 26,061 7,852 23,547 11,647 -7,990 -37,059 -
-
Tax Rate 26.51% 17.99% 83.41% 34.76% 61.62% 523.72% - -
Total Cost 1,038,581 933,229 989,153 744,564 626,717 528,363 487,980 13.40%
-
Net Worth 299,487 310,622 257,111 143,167 218,952 192,777 202,352 6.74%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,615 5,779 4,333 - 2,862 2,855 - -
Div Payout % 16.61% 22.18% 55.19% - 24.57% 0.00% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 299,487 310,622 257,111 143,167 218,952 192,777 202,352 6.74%
NOSH 149,743 144,475 144,444 143,167 143,106 142,798 142,502 0.82%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.40% 3.86% 0.79% 3.07% 1.60% -1.05% 0.34% -
ROE 11.29% 8.39% 3.05% 16.45% 5.32% -4.14% -18.31% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 725.52 671.90 690.23 536.51 445.07 366.17 343.62 13.25%
EPS 22.57 18.04 5.44 16.45 8.14 -5.60 -26.01 -
DPS 3.75 4.00 3.00 0.00 2.00 2.00 0.00 -
NAPS 2.00 2.15 1.78 1.00 1.53 1.35 1.42 5.87%
Adjusted Per Share Value based on latest NOSH - 143,167
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 148.88 133.02 136.62 105.26 87.28 71.65 67.10 14.19%
EPS 4.63 3.57 1.08 3.23 1.60 -1.09 -5.08 -
DPS 0.77 0.79 0.59 0.00 0.39 0.39 0.00 -
NAPS 0.4104 0.4257 0.3523 0.1962 0.30 0.2642 0.2773 6.74%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.30 0.35 0.44 0.58 0.38 0.50 0.50 -
P/RPS 0.18 0.05 0.06 0.11 0.09 0.14 0.15 3.08%
P/EPS 5.76 1.94 8.09 3.53 4.67 -8.94 -1.92 -
EY 17.36 51.54 12.35 28.36 21.42 -11.19 -52.01 -
DY 2.88 11.43 6.82 0.00 5.26 4.00 0.00 -
P/NAPS 0.65 0.16 0.25 0.58 0.25 0.37 0.35 10.86%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 27/02/04 27/02/03 28/02/02 28/02/01 -
Price 2.00 0.37 0.44 0.75 0.34 0.47 0.52 -
P/RPS 0.28 0.06 0.06 0.14 0.08 0.13 0.15 10.95%
P/EPS 8.86 2.05 8.09 4.56 4.18 -8.40 -2.00 -
EY 11.29 48.75 12.35 21.93 23.94 -11.90 -50.01 -
DY 1.87 10.81 6.82 0.00 5.88 4.26 0.00 -
P/NAPS 1.00 0.17 0.25 0.75 0.22 0.35 0.37 18.01%

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