[MHB] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -42.22%
YoY- -65.44%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 841,783 965,712 665,267 716,148 463,088 957,798 923,294 -5.95%
PBT 10,245 60,503 86,752 54,081 100,366 96,401 114,080 -79.85%
Tax -1,852 -4,969 -8,679 -7,665 -20,144 -17,112 14,433 -
NP 8,393 55,534 78,073 46,416 80,222 79,289 128,513 -83.70%
-
NP to SH 8,059 55,321 78,267 46,355 80,225 79,021 128,641 -84.14%
-
Tax Rate 18.08% 8.21% 10.00% 14.17% 20.07% 17.75% -12.65% -
Total Cost 833,390 910,178 587,194 669,732 382,866 878,509 794,781 3.20%
-
Net Worth 2,410,239 2,561,440 2,501,189 2,429,641 2,390,705 2,402,883 2,556,739 -3.84%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 159,844 - - 80,400 -
Div Payout % - - - 344.83% - - 62.50% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 2,410,239 2,561,440 2,501,189 2,429,641 2,390,705 2,402,883 2,556,739 -3.84%
NOSH 1,600,000 1,600,000 1,597,285 1,598,448 1,604,500 1,612,673 1,608,012 -0.33%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.00% 5.75% 11.74% 6.48% 17.32% 8.28% 13.92% -
ROE 0.33% 2.16% 3.13% 1.91% 3.36% 3.29% 5.03% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.61 60.36 41.65 44.80 28.86 59.39 57.42 -5.65%
EPS 0.50 3.50 4.90 2.90 5.00 4.90 8.00 -84.17%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 5.00 -
NAPS 1.5064 1.6009 1.5659 1.52 1.49 1.49 1.59 -3.52%
Adjusted Per Share Value based on latest NOSH - 1,598,448
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.61 60.36 41.58 44.76 28.94 59.86 57.71 -5.96%
EPS 0.50 3.50 4.89 2.90 5.01 4.94 8.04 -84.22%
DPS 0.00 0.00 0.00 9.99 0.00 0.00 5.03 -
NAPS 1.5064 1.6009 1.5632 1.5185 1.4942 1.5018 1.598 -3.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.76 5.30 5.49 5.66 5.50 8.33 6.83 -
P/RPS 9.05 8.78 13.18 12.63 19.06 14.03 11.90 -16.64%
P/EPS 945.03 153.29 112.04 195.17 110.00 170.00 85.38 394.49%
EY 0.11 0.65 0.89 0.51 0.91 0.59 1.17 -79.23%
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.73 -
P/NAPS 3.16 3.31 3.51 3.72 3.69 5.59 4.30 -18.51%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 02/08/12 09/05/12 21/02/12 17/11/11 16/08/11 06/05/11 -
Price 4.82 5.38 4.88 5.51 6.00 6.64 6.83 -
P/RPS 9.16 8.91 11.72 12.30 20.79 11.18 11.90 -15.96%
P/EPS 956.94 155.60 99.59 190.00 120.00 135.51 85.38 398.62%
EY 0.10 0.64 1.00 0.53 0.83 0.74 1.17 -80.50%
DY 0.00 0.00 0.00 1.81 0.00 0.00 0.73 -
P/NAPS 3.20 3.36 3.12 3.63 4.03 4.46 4.30 -17.83%

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