[MHB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -85.43%
YoY- -89.95%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 921,826 921,826 857,011 841,783 965,712 665,267 716,148 22.39%
PBT 56,754 56,754 60,192 10,245 60,503 86,752 54,081 3.93%
Tax -6,124 -6,124 41,004 -1,852 -4,969 -8,679 -7,665 -16.44%
NP 50,630 50,630 101,196 8,393 55,534 78,073 46,416 7.20%
-
NP to SH 50,595 50,595 100,361 8,059 55,321 78,267 46,355 7.25%
-
Tax Rate 10.79% 10.79% -68.12% 18.08% 8.21% 10.00% 14.17% -
Total Cost 871,196 871,196 755,815 833,390 910,178 587,194 669,732 23.43%
-
Net Worth 2,558,399 0 2,510,880 2,410,239 2,561,440 2,501,189 2,429,641 4.21%
Dividend
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 160,000 - - - 159,844 -
Div Payout % - - 159.42% - - - 344.83% -
Equity
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,558,399 0 2,510,880 2,410,239 2,561,440 2,501,189 2,429,641 4.21%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,597,285 1,598,448 0.07%
Ratio Analysis
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.49% 5.49% 11.81% 1.00% 5.75% 11.74% 6.48% -
ROE 1.98% 0.00% 4.00% 0.33% 2.16% 3.13% 1.91% -
Per Share
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.61 57.61 53.56 52.61 60.36 41.65 44.80 22.29%
EPS 3.20 3.20 6.30 0.50 3.50 4.90 2.90 8.19%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.599 0.00 1.5693 1.5064 1.6009 1.5659 1.52 4.13%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.61 57.61 53.56 52.61 60.36 41.58 44.76 22.38%
EPS 3.20 3.20 6.30 0.50 3.50 4.89 2.90 8.19%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 9.99 -
NAPS 1.599 0.00 1.5693 1.5064 1.6009 1.5632 1.5185 4.22%
Price Multiplier on Financial Quarter End Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.77 3.77 4.40 4.76 5.30 5.49 5.66 -
P/RPS 6.54 6.54 8.21 9.05 8.78 13.18 12.63 -40.95%
P/EPS 119.22 119.22 70.15 945.03 153.29 112.04 195.17 -32.60%
EY 0.84 0.84 1.43 0.11 0.65 0.89 0.51 49.09%
DY 0.00 0.00 2.27 0.00 0.00 0.00 1.77 -
P/NAPS 2.36 0.00 2.80 3.16 3.31 3.51 3.72 -30.52%
Price Multiplier on Announcement Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/05/13 - 21/02/13 20/11/12 02/08/12 09/05/12 21/02/12 -
Price 3.69 0.00 4.08 4.82 5.38 4.88 5.51 -
P/RPS 6.40 0.00 7.62 9.16 8.91 11.72 12.30 -40.72%
P/EPS 116.69 0.00 65.05 956.94 155.60 99.59 190.00 -32.30%
EY 0.86 0.00 1.54 0.10 0.64 1.00 0.53 47.32%
DY 0.00 0.00 2.45 0.00 0.00 0.00 1.81 -
P/NAPS 2.31 0.00 2.60 3.20 3.36 3.12 3.63 -30.35%

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