[MHB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- -35.36%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 2,884,518 2,158,212 1,708,546 921,826 921,826 3,329,773 2,472,762 13.09%
PBT 197,571 150,525 109,409 56,754 56,754 217,692 157,500 19.84%
Tax 39,615 -15,348 -10,890 -6,124 -6,124 25,504 -15,500 -
NP 237,186 135,177 98,519 50,630 50,630 243,196 142,000 50.64%
-
NP to SH 236,474 134,581 98,147 50,595 50,595 242,008 141,647 50.58%
-
Tax Rate -20.05% 10.20% 9.95% 10.79% 10.79% -11.72% 9.84% -
Total Cost 2,647,332 2,023,035 1,610,027 871,196 871,196 3,086,577 2,330,762 10.70%
-
Net Worth 2,586,400 2,487,360 2,609,440 2,558,399 0 2,510,880 2,410,239 5.79%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div 80,000 - - - - 160,000 - -
Div Payout % 33.83% - - - - 66.11% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,586,400 2,487,360 2,609,440 2,558,399 0 2,510,880 2,410,239 5.79%
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
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.22% 6.26% 5.77% 5.49% 5.49% 7.30% 5.74% -
ROE 9.14% 5.41% 3.76% 1.98% 0.00% 9.64% 5.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 180.28 134.89 106.78 57.61 57.61 208.11 154.55 13.08%
EPS 14.80 8.40 6.10 3.20 3.20 15.10 8.90 50.10%
DPS 5.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.6165 1.5546 1.6309 1.599 0.00 1.5693 1.5064 5.79%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 180.28 134.89 106.78 57.61 57.61 208.11 154.55 13.08%
EPS 14.80 8.40 6.10 3.20 3.20 15.10 8.90 50.10%
DPS 5.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.6165 1.5546 1.6309 1.599 0.00 1.5693 1.5064 5.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 3.50 3.90 3.44 3.77 3.77 4.40 4.76 -
P/RPS 1.94 2.89 3.22 6.54 6.54 2.11 3.08 -30.87%
P/EPS 23.68 46.37 56.08 119.22 119.22 29.09 53.77 -48.05%
EY 4.22 2.16 1.78 0.84 0.84 3.44 1.86 92.38%
DY 1.43 0.00 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 2.17 2.51 2.11 2.36 0.00 2.80 3.16 -25.93%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 11/02/14 22/10/13 14/08/13 21/05/13 - 21/02/13 20/11/12 -
Price 3.68 3.87 4.18 3.69 0.00 4.08 4.82 -
P/RPS 2.04 2.87 3.91 6.40 0.00 1.96 3.12 -28.77%
P/EPS 24.90 46.01 68.14 116.69 0.00 26.97 54.45 -46.46%
EY 4.02 2.17 1.47 0.86 0.00 3.71 1.84 86.67%
DY 1.36 0.00 0.00 0.00 0.00 2.45 0.00 -
P/NAPS 2.28 2.49 2.56 2.31 0.00 2.60 3.20 -23.71%

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