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

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
06-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -4.11%
YoY- 11.72%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 716,148 463,088 957,798 923,294 1,316,353 1,022,875 1,172,898 -27.96%
PBT 54,081 100,366 96,401 114,080 113,329 101,545 95,072 -31.27%
Tax -7,665 -20,144 -17,112 14,433 20,353 -23,521 15,185 -
NP 46,416 80,222 79,289 128,513 133,682 78,024 110,257 -43.74%
-
NP to SH 46,355 80,225 79,021 128,641 134,148 77,712 110,247 -43.78%
-
Tax Rate 14.17% 20.07% 17.75% -12.65% -17.96% 23.16% -15.97% -
Total Cost 669,732 382,866 878,509 794,781 1,182,671 944,851 1,062,641 -26.42%
-
Net Worth 2,429,641 2,390,705 2,402,883 2,556,739 2,378,078 1,089,649 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 159,844 - - 80,400 - 2,164,116 - -
Div Payout % 344.83% - - 62.50% - 2,784.79% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,429,641 2,390,705 2,402,883 2,556,739 2,378,078 1,089,649 0 -
NOSH 1,598,448 1,604,500 1,612,673 1,608,012 1,524,409 116,789 1,344,475 12.19%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.48% 17.32% 8.28% 13.92% 10.16% 7.63% 9.40% -
ROE 1.91% 3.36% 3.29% 5.03% 5.64% 7.13% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.80 28.86 59.39 57.42 86.35 875.82 87.24 -35.79%
EPS 2.90 5.00 4.90 8.00 8.80 66.54 8.20 -49.89%
DPS 10.00 0.00 0.00 5.00 0.00 1,853.00 0.00 -
NAPS 1.52 1.49 1.49 1.59 1.56 9.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,608,012
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.76 28.94 59.86 57.71 82.27 63.93 73.31 -27.96%
EPS 2.90 5.01 4.94 8.04 8.38 4.86 6.89 -43.74%
DPS 9.99 0.00 0.00 5.03 0.00 135.26 0.00 -
NAPS 1.5185 1.4942 1.5018 1.598 1.4863 0.681 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - - -
Price 5.66 5.50 8.33 6.83 5.90 0.00 0.00 -
P/RPS 12.63 19.06 14.03 11.90 6.83 0.00 0.00 -
P/EPS 195.17 110.00 170.00 85.38 67.05 0.00 0.00 -
EY 0.51 0.91 0.59 1.17 1.49 0.00 0.00 -
DY 1.77 0.00 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 3.72 3.69 5.59 4.30 3.78 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 17/11/11 16/08/11 06/05/11 22/02/11 22/11/10 - -
Price 5.51 6.00 6.64 6.83 6.40 4.50 0.00 -
P/RPS 12.30 20.79 11.18 11.90 7.41 0.51 0.00 -
P/EPS 190.00 120.00 135.51 85.38 72.73 6.76 0.00 -
EY 0.53 0.83 0.74 1.17 1.38 14.79 0.00 -
DY 1.81 0.00 0.00 0.73 0.00 411.78 0.00 -
P/NAPS 3.63 4.03 4.46 4.30 4.10 0.48 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