[MHB] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.62%
YoY- 7.28%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 582,143 719,496 508,343 539,788 980,916 671,458 726,306 -13.74%
PBT 17,572 35,002 39,263 20,068 25,695 34,087 47,046 -48.22%
Tax 623 896 -22,318 19,040 14,328 458 55,100 -95.00%
NP 18,195 35,898 16,945 39,108 40,023 34,545 102,146 -68.44%
-
NP to SH 18,026 36,028 16,482 39,086 39,731 34,631 102,030 -68.61%
-
Tax Rate -3.55% -2.56% 56.84% -94.88% -55.76% -1.34% -117.12% -
Total Cost 563,948 683,598 491,398 500,680 940,893 636,913 624,160 -6.55%
-
Net Worth 2,689,119 2,671,360 2,636,160 2,619,840 2,581,439 2,623,040 2,586,400 2.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 80,000 -
Div Payout % - - - - - - 78.41% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,689,119 2,671,360 2,636,160 2,619,840 2,581,439 2,623,040 2,586,400 2.63%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.13% 4.99% 3.33% 7.25% 4.08% 5.14% 14.06% -
ROE 0.67% 1.35% 0.63% 1.49% 1.54% 1.32% 3.94% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.38 44.97 31.77 33.74 61.31 41.97 45.39 -13.75%
EPS 1.10 2.30 1.00 2.40 2.50 2.20 6.40 -69.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.6807 1.6696 1.6476 1.6374 1.6134 1.6394 1.6165 2.63%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.38 44.97 31.77 33.74 61.31 41.97 45.39 -13.75%
EPS 1.10 2.30 1.00 2.40 2.50 2.20 6.40 -69.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.6807 1.6696 1.6476 1.6374 1.6134 1.6394 1.6165 2.63%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.21 1.21 1.78 3.00 3.72 3.76 3.50 -
P/RPS 3.33 2.69 5.60 8.89 6.07 8.96 7.71 -42.94%
P/EPS 107.40 53.74 172.79 122.81 149.81 173.72 54.89 56.62%
EY 0.93 1.86 0.58 0.81 0.67 0.58 1.82 -36.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 0.72 0.72 1.08 1.83 2.31 2.29 2.17 -52.16%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/07/15 27/04/15 05/02/15 05/11/14 05/08/14 07/05/14 11/02/14 -
Price 1.18 1.24 1.53 2.20 3.50 3.94 3.68 -
P/RPS 3.24 2.76 4.82 6.52 5.71 9.39 8.11 -45.84%
P/EPS 104.74 55.07 148.53 90.06 140.95 182.03 57.71 48.95%
EY 0.95 1.82 0.67 1.11 0.71 0.55 1.73 -33.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.70 0.74 0.93 1.34 2.17 2.40 2.28 -54.58%

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