[MHB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
11-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 180.04%
YoY- 1.66%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 539,788 980,916 671,458 726,306 449,666 786,720 921,826 -29.98%
PBT 20,068 25,695 34,087 47,046 41,116 52,655 56,754 -49.96%
Tax 19,040 14,328 458 55,100 -4,458 -4,766 -6,124 -
NP 39,108 40,023 34,545 102,146 36,658 47,889 50,630 -15.80%
-
NP to SH 39,086 39,731 34,631 102,030 36,434 47,552 50,595 -15.79%
-
Tax Rate -94.88% -55.76% -1.34% -117.12% 10.84% 9.05% 10.79% -
Total Cost 500,680 940,893 636,913 624,160 413,008 738,831 871,196 -30.85%
-
Net Worth 2,619,840 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 1.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 80,000 - - - -
Div Payout % - - - 78.41% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,619,840 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 1.59%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.25% 4.08% 5.14% 14.06% 8.15% 6.09% 5.49% -
ROE 1.49% 1.54% 1.32% 3.94% 1.46% 1.82% 1.98% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.74 61.31 41.97 45.39 28.10 49.17 57.61 -29.97%
EPS 2.40 2.50 2.20 6.40 2.30 3.00 3.20 -17.43%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.6374 1.6134 1.6394 1.6165 1.5546 1.6309 1.599 1.59%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.74 61.31 41.97 45.39 28.10 49.17 57.61 -29.97%
EPS 2.40 2.50 2.20 6.40 2.30 3.00 3.20 -17.43%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.6374 1.6134 1.6394 1.6165 1.5546 1.6309 1.599 1.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.00 3.72 3.76 3.50 3.90 3.44 3.77 -
P/RPS 8.89 6.07 8.96 7.71 13.88 7.00 6.54 22.68%
P/EPS 122.81 149.81 173.72 54.89 171.27 115.75 119.22 1.99%
EY 0.81 0.67 0.58 1.82 0.58 0.86 0.84 -2.39%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.83 2.31 2.29 2.17 2.51 2.11 2.36 -15.58%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 05/08/14 07/05/14 11/02/14 22/10/13 14/08/13 21/05/13 -
Price 2.20 3.50 3.94 3.68 3.87 4.18 3.69 -
P/RPS 6.52 5.71 9.39 8.11 13.77 8.50 6.40 1.24%
P/EPS 90.06 140.95 182.03 57.71 169.95 140.65 116.69 -15.84%
EY 1.11 0.71 0.55 1.73 0.59 0.71 0.86 18.52%
DY 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
P/NAPS 1.34 2.17 2.40 2.28 2.49 2.56 2.31 -30.42%

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