[MHB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -8.59%
YoY- -4.99%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Revenue 3,304,748 2,685,832 2,884,518 2,877,616 3,417,092 3,687,304 3,687,304 -8.37%
PBT 119,564 136,348 197,571 200,700 218,818 227,016 227,016 -40.07%
Tax 29,572 1,832 39,615 -20,464 -21,780 -24,496 -24,496 -
NP 149,136 138,180 237,186 180,236 197,038 202,520 202,520 -21.68%
-
NP to SH 148,724 138,524 236,474 179,441 196,294 202,380 202,380 -21.81%
-
Tax Rate -24.73% -1.34% -20.05% 10.20% 9.95% 10.79% 10.79% -
Total Cost 3,155,612 2,547,652 2,647,332 2,697,380 3,220,054 3,484,784 3,484,784 -7.61%
-
Net Worth 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Div - - 80,000 - - - - -
Div Payout % - - 33.83% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Net Worth 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 0 -
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
NP Margin 4.51% 5.14% 8.22% 6.26% 5.77% 5.49% 5.49% -
ROE 5.76% 5.28% 9.14% 7.21% 7.52% 7.91% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 206.55 167.86 180.28 179.85 213.57 230.46 230.46 -8.37%
EPS 9.20 8.80 14.80 11.20 12.20 12.80 12.80 -23.18%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.6134 1.6394 1.6165 1.5546 1.6309 1.599 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 206.55 167.86 180.28 179.85 213.57 230.46 230.46 -8.37%
EPS 9.20 8.80 14.80 11.20 12.20 12.80 12.80 -23.18%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.6134 1.6394 1.6165 1.5546 1.6309 1.599 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 -
Price 3.72 3.76 3.50 3.90 3.44 3.77 3.77 -
P/RPS 1.80 2.24 1.94 2.17 1.61 1.64 1.64 7.71%
P/EPS 40.02 43.43 23.68 34.77 28.04 29.81 29.81 26.52%
EY 2.50 2.30 4.22 2.88 3.57 3.36 3.36 -21.03%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.29 2.17 2.51 2.11 2.36 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 05/08/14 07/05/14 11/02/14 22/10/13 14/08/13 21/05/13 - -
Price 3.50 3.94 3.68 3.87 4.18 3.69 0.00 -
P/RPS 1.69 2.35 2.04 2.15 1.96 1.60 0.00 -
P/EPS 37.65 45.51 24.90 34.51 34.07 29.17 0.00 -
EY 2.66 2.20 4.02 2.90 2.94 3.43 0.00 -
DY 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.40 2.28 2.49 2.56 2.31 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