[MHB] QoQ Annualized Quarter Result on 30-Jun-2010

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010
Profit Trend
QoQ- 136.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 4,435,420 4,682,834 4,391,546 7,037,388 6,147,012 6,067,697 6,183,312 -19.88%
PBT 424,026 413,261 393,234 570,432 377,206 266,340 184,738 74.09%
Tax 26,450 16,022 -16,672 91,110 -93,091 -44,082 -51,596 -
NP 450,476 429,284 376,562 661,542 284,115 222,257 133,142 125.54%
-
NP to SH 450,748 429,476 375,918 661,482 279,203 218,737 132,126 126.78%
-
Tax Rate -6.24% -3.88% 4.24% -15.97% 24.68% 16.55% 27.93% -
Total Cost 3,984,944 4,253,550 4,014,984 6,375,846 5,862,897 5,845,440 6,050,170 -24.31%
-
Net Worth 2,304,467 2,184,725 623,057 0 1,215,668 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 26,928,931 34,600,829 2,474,867 - - - - -
Div Payout % 5,974.28% 8,056.52% 658.35% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,304,467 2,184,725 623,057 0 1,215,668 0 0 -
NOSH 1,449,350 1,400,465 66,780 1,344,475 1,335,899 1,333,764 66,777 679.55%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.16% 9.17% 8.57% 9.40% 4.62% 3.66% 2.15% -
ROE 19.56% 19.66% 60.33% 0.00% 22.97% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 306.03 334.38 6,576.14 523.43 460.14 454.93 9,259.57 -89.72%
EPS 31.10 30.67 562.92 49.20 20.90 16.40 197.86 -70.90%
DPS 1,858.00 2,470.67 3,706.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.56 9.33 0.00 0.91 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,344,475
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 277.21 292.68 274.47 439.84 384.19 379.23 386.46 -19.88%
EPS 28.17 26.84 23.49 41.34 17.45 13.67 8.26 126.74%
DPS 1,683.06 2,162.55 154.68 0.00 0.00 0.00 0.00 -
NAPS 1.4403 1.3655 0.3894 0.00 0.7598 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 - - - - - -
Price 6.83 5.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.23 1.76 0.00 0.00 0.00 0.00 0.00 -
P/EPS 21.96 19.24 0.00 0.00 0.00 0.00 0.00 -
EY 4.55 5.20 0.00 0.00 0.00 0.00 0.00 -
DY 272.04 418.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 3.78 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 22/02/11 22/11/10 - - - - -
Price 6.83 6.40 4.50 0.00 0.00 0.00 0.00 -
P/RPS 2.23 1.91 0.07 0.00 0.00 0.00 0.00 -
P/EPS 21.96 20.87 0.80 0.00 0.00 0.00 0.00 -
EY 4.55 4.79 125.09 0.00 0.00 0.00 0.00 -
DY 272.04 386.04 823.56 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 4.10 0.48 0.00 0.00 0.00 0.00 -

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