[MHB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.01%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Revenue 2,685,832 2,884,518 2,877,616 3,417,092 3,687,304 3,687,304 3,329,773 -15.83%
PBT 136,348 197,571 200,700 218,818 227,016 227,016 217,692 -31.29%
Tax 1,832 39,615 -20,464 -21,780 -24,496 -24,496 25,504 -87.90%
NP 138,180 237,186 180,236 197,038 202,520 202,520 243,196 -36.45%
-
NP to SH 138,524 236,474 179,441 196,294 202,380 202,380 242,008 -36.08%
-
Tax Rate -1.34% -20.05% 10.20% 9.95% 10.79% 10.79% -11.72% -
Total Cost 2,547,652 2,647,332 2,697,380 3,220,054 3,484,784 3,484,784 3,086,577 -14.26%
-
Net Worth 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 0 2,510,880 3.56%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Div - 80,000 - - - - 160,000 -
Div Payout % - 33.83% - - - - 66.11% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Net Worth 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 0 2,510,880 3.56%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
NP Margin 5.14% 8.22% 6.26% 5.77% 5.49% 5.49% 7.30% -
ROE 5.28% 9.14% 7.21% 7.52% 7.91% 0.00% 9.64% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 167.86 180.28 179.85 213.57 230.46 230.46 208.11 -15.83%
EPS 8.80 14.80 11.20 12.20 12.80 12.80 15.10 -35.15%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.6394 1.6165 1.5546 1.6309 1.599 0.00 1.5693 3.56%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 167.86 180.28 179.85 213.57 230.46 230.46 208.11 -15.83%
EPS 8.80 14.80 11.20 12.20 12.80 12.80 15.10 -35.15%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.6394 1.6165 1.5546 1.6309 1.599 0.00 1.5693 3.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 -
Price 3.76 3.50 3.90 3.44 3.77 3.77 4.40 -
P/RPS 2.24 1.94 2.17 1.61 1.64 1.64 2.11 4.91%
P/EPS 43.43 23.68 34.77 28.04 29.81 29.81 29.09 37.91%
EY 2.30 4.22 2.88 3.57 3.36 3.36 3.44 -27.59%
DY 0.00 1.43 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 2.29 2.17 2.51 2.11 2.36 0.00 2.80 -14.89%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 07/05/14 11/02/14 22/10/13 14/08/13 21/05/13 - 21/02/13 -
Price 3.94 3.68 3.87 4.18 3.69 0.00 4.08 -
P/RPS 2.35 2.04 2.15 1.96 1.60 0.00 1.96 15.67%
P/EPS 45.51 24.90 34.51 34.07 29.17 0.00 26.97 52.15%
EY 2.20 4.02 2.90 2.94 3.43 0.00 3.71 -34.24%
DY 0.00 1.36 0.00 0.00 0.00 0.00 2.45 -
P/NAPS 2.40 2.28 2.49 2.56 2.31 0.00 2.60 -6.21%

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