[MUHIBAH] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MUHIBAH] MUHIBBAH ENGINEERING (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -5.56%
YoY- 29.7%
Quarter Report
Latest QR
Upcoming QR
MUHIBAH's Result
MUHIBAH's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,252,049 2,033,535 1,411,532 1,086,413 970,740 997,005 768,111 19.61%
PBT 68,183 44,930 103,005 65,090 45,737 47,342 36,093 11.17%
Tax -39,297 -10,059 -12,600 -17,258 -8,226 -39,490 -12,546 20.93%
NP 28,886 34,871 90,405 47,832 37,511 7,852 23,547 3.46%
-
NP to SH 12,681 21,799 70,180 33,801 26,061 7,852 23,547 -9.79%
-
Tax Rate 57.63% 22.39% 12.23% 26.51% 17.99% 83.41% 34.76% -
Total Cost 2,223,163 1,998,664 1,321,127 1,038,581 933,229 989,153 744,564 19.97%
-
Net Worth 546,762 441,893 385,951 299,487 310,622 257,111 143,167 24.99%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,833 9,776 17,195 5,615 5,779 4,333 - -
Div Payout % 77.55% 44.85% 24.50% 16.61% 22.18% 55.19% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 546,762 441,893 385,951 299,487 310,622 257,111 143,167 24.99%
NOSH 393,354 391,056 382,130 149,743 144,475 144,444 143,167 18.32%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.28% 1.71% 6.40% 4.40% 3.86% 0.79% 3.07% -
ROE 2.32% 4.93% 18.18% 11.29% 8.39% 3.05% 16.45% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 572.52 520.01 369.39 725.52 671.90 690.23 536.51 1.08%
EPS 3.22 5.57 18.37 22.57 18.04 5.44 16.45 -23.78%
DPS 2.50 2.50 4.50 3.75 4.00 3.00 0.00 -
NAPS 1.39 1.13 1.01 2.00 2.15 1.78 1.00 5.63%
Adjusted Per Share Value based on latest NOSH - 149,743
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 308.69 278.74 193.48 148.92 133.06 136.66 105.29 19.61%
EPS 1.74 2.99 9.62 4.63 3.57 1.08 3.23 -9.78%
DPS 1.35 1.34 2.36 0.77 0.79 0.59 0.00 -
NAPS 0.7495 0.6057 0.529 0.4105 0.4258 0.3524 0.1962 25.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.00 0.99 3.76 1.30 0.35 0.44 0.58 -
P/RPS 0.17 0.19 1.02 0.18 0.05 0.06 0.11 7.51%
P/EPS 31.02 17.76 20.47 5.76 1.94 8.09 3.53 43.60%
EY 3.22 5.63 4.88 17.36 51.54 12.35 28.36 -30.39%
DY 2.50 2.53 1.20 2.88 11.43 6.82 0.00 -
P/NAPS 0.72 0.88 3.72 0.65 0.16 0.25 0.58 3.66%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 16/03/10 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 27/02/04 -
Price 0.92 0.82 3.06 2.00 0.37 0.44 0.75 -
P/RPS 0.16 0.16 0.83 0.28 0.06 0.06 0.14 2.24%
P/EPS 28.54 14.71 16.66 8.86 2.05 8.09 4.56 35.71%
EY 3.50 6.80 6.00 11.29 48.75 12.35 21.93 -26.32%
DY 2.72 3.05 1.47 1.87 10.81 6.82 0.00 -
P/NAPS 0.66 0.73 3.03 1.00 0.17 0.25 0.75 -2.10%

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