[MHB] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -38.57%
YoY- -28.32%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 665,267 716,148 463,088 957,798 923,294 1,316,353 1,022,875 -24.91%
PBT 86,752 54,081 100,366 96,401 114,080 113,329 101,545 -9.95%
Tax -8,679 -7,665 -20,144 -17,112 14,433 20,353 -23,521 -48.52%
NP 78,073 46,416 80,222 79,289 128,513 133,682 78,024 0.04%
-
NP to SH 78,267 46,355 80,225 79,021 128,641 134,148 77,712 0.47%
-
Tax Rate 10.00% 14.17% 20.07% 17.75% -12.65% -17.96% 23.16% -
Total Cost 587,194 669,732 382,866 878,509 794,781 1,182,671 944,851 -27.15%
-
Net Worth 2,501,189 2,429,641 2,390,705 2,402,883 2,556,739 2,378,078 1,089,649 73.92%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 159,844 - - 80,400 - 2,164,116 -
Div Payout % - 344.83% - - 62.50% - 2,784.79% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,501,189 2,429,641 2,390,705 2,402,883 2,556,739 2,378,078 1,089,649 73.92%
NOSH 1,597,285 1,598,448 1,604,500 1,612,673 1,608,012 1,524,409 116,789 470.99%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.74% 6.48% 17.32% 8.28% 13.92% 10.16% 7.63% -
ROE 3.13% 1.91% 3.36% 3.29% 5.03% 5.64% 7.13% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 41.65 44.80 28.86 59.39 57.42 86.35 875.82 -86.84%
EPS 4.90 2.90 5.00 4.90 8.00 8.80 66.54 -82.40%
DPS 0.00 10.00 0.00 0.00 5.00 0.00 1,853.00 -
NAPS 1.5659 1.52 1.49 1.49 1.59 1.56 9.33 -69.54%
Adjusted Per Share Value based on latest NOSH - 1,612,673
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 41.58 44.76 28.94 59.86 57.71 82.27 63.93 -24.91%
EPS 4.89 2.90 5.01 4.94 8.04 8.38 4.86 0.41%
DPS 0.00 9.99 0.00 0.00 5.03 0.00 135.26 -
NAPS 1.5632 1.5185 1.4942 1.5018 1.598 1.4863 0.681 73.92%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - -
Price 5.49 5.66 5.50 8.33 6.83 5.90 0.00 -
P/RPS 13.18 12.63 19.06 14.03 11.90 6.83 0.00 -
P/EPS 112.04 195.17 110.00 170.00 85.38 67.05 0.00 -
EY 0.89 0.51 0.91 0.59 1.17 1.49 0.00 -
DY 0.00 1.77 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 3.51 3.72 3.69 5.59 4.30 3.78 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 09/05/12 21/02/12 17/11/11 16/08/11 06/05/11 22/02/11 22/11/10 -
Price 4.88 5.51 6.00 6.64 6.83 6.40 4.50 -
P/RPS 11.72 12.30 20.79 11.18 11.90 7.41 0.51 706.75%
P/EPS 99.59 190.00 120.00 135.51 85.38 72.73 6.76 499.97%
EY 1.00 0.53 0.83 0.74 1.17 1.38 14.79 -83.37%
DY 0.00 1.81 0.00 0.00 0.73 0.00 411.78 -
P/NAPS 3.12 3.63 4.03 4.46 4.30 4.10 0.48 247.89%

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