[MHB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -29.31%
YoY- -50.8%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,687,304 3,687,304 3,329,773 3,297,016 3,261,958 2,661,068 3,060,328 16.08%
PBT 227,016 227,016 217,692 210,000 294,510 347,008 364,928 -31.61%
Tax -24,496 -24,496 25,504 -20,666 -27,296 -34,716 -30,488 -16.06%
NP 202,520 202,520 243,196 189,333 267,214 312,292 334,440 -33.06%
-
NP to SH 202,380 202,380 242,008 188,862 267,176 313,068 334,242 -33.07%
-
Tax Rate 10.79% 10.79% -11.72% 9.84% 9.27% 10.00% 8.35% -
Total Cost 3,484,784 3,484,784 3,086,577 3,107,682 2,994,744 2,348,776 2,725,888 21.72%
-
Net Worth 2,558,399 0 2,510,880 2,410,239 2,561,440 2,501,189 2,422,585 4.46%
Dividend
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 160,000 - - - 159,380 -
Div Payout % - - 66.11% - - - 47.68% -
Equity
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,558,399 0 2,510,880 2,410,239 2,561,440 2,501,189 2,422,585 4.46%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,597,285 1,593,806 0.31%
Ratio Analysis
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.49% 5.49% 7.30% 5.74% 8.19% 11.74% 10.93% -
ROE 7.91% 0.00% 9.64% 7.84% 10.43% 12.52% 13.80% -
Per Share
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 230.46 230.46 208.11 206.06 203.87 166.60 192.01 15.73%
EPS 12.80 12.80 15.10 11.87 16.60 19.60 20.90 -32.46%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.599 0.00 1.5693 1.5064 1.6009 1.5659 1.52 4.13%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 230.46 230.46 208.11 206.06 203.87 166.32 191.27 16.08%
EPS 12.80 12.80 15.10 11.87 16.60 19.57 20.89 -32.43%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 9.96 -
NAPS 1.599 0.00 1.5693 1.5064 1.6009 1.5632 1.5141 4.46%
Price Multiplier on Financial Quarter End Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.77 3.77 4.40 4.76 5.30 5.49 5.66 -
P/RPS 1.64 1.64 2.11 2.31 2.60 3.30 2.95 -37.49%
P/EPS 29.81 29.81 29.09 40.33 31.74 28.01 26.99 8.27%
EY 3.36 3.36 3.44 2.48 3.15 3.57 3.71 -7.62%
DY 0.00 0.00 2.27 0.00 0.00 0.00 1.77 -
P/NAPS 2.36 0.00 2.80 3.16 3.31 3.51 3.72 -30.52%
Price Multiplier on Announcement Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/05/13 - 21/02/13 20/11/12 02/08/12 09/05/12 21/02/12 -
Price 3.69 0.00 4.08 4.82 5.38 4.88 5.51 -
P/RPS 1.60 0.00 1.96 2.34 2.64 2.93 2.87 -37.35%
P/EPS 29.17 0.00 26.97 40.83 32.22 24.90 26.27 8.74%
EY 3.43 0.00 3.71 2.45 3.10 4.02 3.81 -8.06%
DY 0.00 0.00 2.45 0.00 0.00 0.00 1.81 -
P/NAPS 2.31 0.00 2.60 3.20 3.36 3.12 3.63 -30.35%

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