[MHB] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 72.62%
YoY- 36.9%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 463,088 957,798 923,294 1,316,353 1,022,875 1,172,898 1,596,239 -56.14%
PBT 100,366 96,401 114,080 113,329 101,545 95,072 177,451 -31.58%
Tax -20,144 -17,112 14,433 20,353 -23,521 15,185 -60,029 -51.67%
NP 80,222 79,289 128,513 133,682 78,024 110,257 117,422 -22.41%
-
NP to SH 80,225 79,021 128,641 134,148 77,712 110,247 115,150 -21.39%
-
Tax Rate 20.07% 17.75% -12.65% -17.96% 23.16% -15.97% 33.83% -
Total Cost 382,866 878,509 794,781 1,182,671 944,851 1,062,641 1,478,817 -59.34%
-
Net Worth 2,390,705 2,402,883 2,556,739 2,378,078 1,089,649 0 1,218,447 56.66%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 80,400 - 2,164,116 - - -
Div Payout % - - 62.50% - 2,784.79% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,390,705 2,402,883 2,556,739 2,378,078 1,089,649 0 1,218,447 56.66%
NOSH 1,604,500 1,612,673 1,608,012 1,524,409 116,789 1,344,475 1,338,953 12.80%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.32% 8.28% 13.92% 10.16% 7.63% 9.40% 7.36% -
ROE 3.36% 3.29% 5.03% 5.64% 7.13% 0.00% 9.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.86 59.39 57.42 86.35 875.82 87.24 119.22 -61.12%
EPS 5.00 4.90 8.00 8.80 66.54 8.20 8.60 -30.31%
DPS 0.00 0.00 5.00 0.00 1,853.00 0.00 0.00 -
NAPS 1.49 1.49 1.59 1.56 9.33 0.00 0.91 38.87%
Adjusted Per Share Value based on latest NOSH - 1,524,409
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.94 59.86 57.71 82.27 63.93 73.31 99.76 -56.14%
EPS 5.01 4.94 8.04 8.38 4.86 6.89 7.20 -21.45%
DPS 0.00 0.00 5.03 0.00 135.26 0.00 0.00 -
NAPS 1.4942 1.5018 1.598 1.4863 0.681 0.00 0.7615 56.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 - - - -
Price 5.50 8.33 6.83 5.90 0.00 0.00 0.00 -
P/RPS 19.06 14.03 11.90 6.83 0.00 0.00 0.00 -
P/EPS 110.00 170.00 85.38 67.05 0.00 0.00 0.00 -
EY 0.91 0.59 1.17 1.49 0.00 0.00 0.00 -
DY 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 5.59 4.30 3.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 06/05/11 22/02/11 22/11/10 - - -
Price 6.00 6.64 6.83 6.40 4.50 0.00 0.00 -
P/RPS 20.79 11.18 11.90 7.41 0.51 0.00 0.00 -
P/EPS 120.00 135.51 85.38 72.73 6.76 0.00 0.00 -
EY 0.83 0.74 1.17 1.38 14.79 0.00 0.00 -
DY 0.00 0.00 0.73 0.00 411.78 0.00 0.00 -
P/NAPS 4.03 4.46 4.30 4.10 0.48 0.00 0.00 -

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