[MHB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -41.42%
YoY- -31.55%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,700,505 2,922,882 3,304,748 2,685,832 2,884,518 2,877,616 3,417,092 -14.48%
PBT 119,113 106,466 119,564 136,348 197,571 200,700 218,818 -33.25%
Tax 11,508 45,101 29,572 1,832 39,615 -20,464 -21,780 -
NP 130,621 151,568 149,136 138,180 237,186 180,236 197,038 -23.91%
-
NP to SH 129,930 151,264 148,724 138,524 236,474 179,441 196,294 -23.99%
-
Tax Rate -9.66% -42.36% -24.73% -1.34% -20.05% 10.20% 9.95% -
Total Cost 2,569,884 2,771,314 3,155,612 2,547,652 2,647,332 2,697,380 3,220,054 -13.92%
-
Net Worth 2,636,160 2,619,840 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 0.67%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 80,000 - - -
Div Payout % - - - - 33.83% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,636,160 2,619,840 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 0.67%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.84% 5.19% 4.51% 5.14% 8.22% 6.26% 5.77% -
ROE 4.93% 5.77% 5.76% 5.28% 9.14% 7.21% 7.52% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 168.78 182.68 206.55 167.86 180.28 179.85 213.57 -14.48%
EPS 8.10 9.47 9.20 8.80 14.80 11.20 12.20 -23.83%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.6476 1.6374 1.6134 1.6394 1.6165 1.5546 1.6309 0.67%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 168.78 182.68 206.55 167.86 180.28 179.85 213.57 -14.48%
EPS 8.10 9.47 9.20 8.80 14.80 11.20 12.20 -23.83%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.6476 1.6374 1.6134 1.6394 1.6165 1.5546 1.6309 0.67%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.78 3.00 3.72 3.76 3.50 3.90 3.44 -
P/RPS 1.05 1.64 1.80 2.24 1.94 2.17 1.61 -24.73%
P/EPS 21.92 31.73 40.02 43.43 23.68 34.77 28.04 -15.10%
EY 4.56 3.15 2.50 2.30 4.22 2.88 3.57 17.67%
DY 0.00 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.08 1.83 2.31 2.29 2.17 2.51 2.11 -35.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 05/02/15 05/11/14 05/08/14 07/05/14 11/02/14 22/10/13 14/08/13 -
Price 1.53 2.20 3.50 3.94 3.68 3.87 4.18 -
P/RPS 0.91 1.20 1.69 2.35 2.04 2.15 1.96 -39.95%
P/EPS 18.84 23.27 37.65 45.51 24.90 34.51 34.07 -32.55%
EY 5.31 4.30 2.66 2.20 4.02 2.90 2.94 48.14%
DY 0.00 0.00 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 0.93 1.34 2.17 2.40 2.28 2.49 2.56 -48.99%

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