[MHB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 1.52%
YoY- 3.23%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 965,712 665,267 716,148 463,088 957,798 923,294 1,316,353 -18.67%
PBT 60,503 86,752 54,081 100,366 96,401 114,080 113,329 -34.21%
Tax -4,969 -8,679 -7,665 -20,144 -17,112 14,433 20,353 -
NP 55,534 78,073 46,416 80,222 79,289 128,513 133,682 -44.35%
-
NP to SH 55,321 78,267 46,355 80,225 79,021 128,641 134,148 -44.62%
-
Tax Rate 8.21% 10.00% 14.17% 20.07% 17.75% -12.65% -17.96% -
Total Cost 910,178 587,194 669,732 382,866 878,509 794,781 1,182,671 -16.03%
-
Net Worth 2,561,440 2,501,189 2,429,641 2,390,705 2,402,883 2,556,739 2,378,078 5.08%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 159,844 - - 80,400 - -
Div Payout % - - 344.83% - - 62.50% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,561,440 2,501,189 2,429,641 2,390,705 2,402,883 2,556,739 2,378,078 5.08%
NOSH 1,600,000 1,597,285 1,598,448 1,604,500 1,612,673 1,608,012 1,524,409 3.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.75% 11.74% 6.48% 17.32% 8.28% 13.92% 10.16% -
ROE 2.16% 3.13% 1.91% 3.36% 3.29% 5.03% 5.64% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.36 41.65 44.80 28.86 59.39 57.42 86.35 -21.25%
EPS 3.50 4.90 2.90 5.00 4.90 8.00 8.80 -45.94%
DPS 0.00 0.00 10.00 0.00 0.00 5.00 0.00 -
NAPS 1.6009 1.5659 1.52 1.49 1.49 1.59 1.56 1.74%
Adjusted Per Share Value based on latest NOSH - 1,604,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.36 41.58 44.76 28.94 59.86 57.71 82.27 -18.66%
EPS 3.50 4.89 2.90 5.01 4.94 8.04 8.38 -44.15%
DPS 0.00 0.00 9.99 0.00 0.00 5.03 0.00 -
NAPS 1.6009 1.5632 1.5185 1.4942 1.5018 1.598 1.4863 5.08%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 5.30 5.49 5.66 5.50 8.33 6.83 5.90 -
P/RPS 8.78 13.18 12.63 19.06 14.03 11.90 6.83 18.24%
P/EPS 153.29 112.04 195.17 110.00 170.00 85.38 67.05 73.63%
EY 0.65 0.89 0.51 0.91 0.59 1.17 1.49 -42.50%
DY 0.00 0.00 1.77 0.00 0.00 0.73 0.00 -
P/NAPS 3.31 3.51 3.72 3.69 5.59 4.30 3.78 -8.47%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 02/08/12 09/05/12 21/02/12 17/11/11 16/08/11 06/05/11 22/02/11 -
Price 5.38 4.88 5.51 6.00 6.64 6.83 6.40 -
P/RPS 8.91 11.72 12.30 20.79 11.18 11.90 7.41 13.08%
P/EPS 155.60 99.59 190.00 120.00 135.51 85.38 72.73 66.11%
EY 0.64 1.00 0.53 0.83 0.74 1.17 1.38 -40.11%
DY 0.00 0.00 1.81 0.00 0.00 0.73 0.00 -
P/NAPS 3.36 3.12 3.63 4.03 4.46 4.30 4.10 -12.43%

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