[MHB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 68.84%
YoY- -39.16%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 857,011 841,783 965,712 665,267 716,148 463,088 957,798 -7.11%
PBT 60,192 10,245 60,503 86,752 54,081 100,366 96,401 -26.84%
Tax 41,004 -1,852 -4,969 -8,679 -7,665 -20,144 -17,112 -
NP 101,196 8,393 55,534 78,073 46,416 80,222 79,289 17.57%
-
NP to SH 100,361 8,059 55,321 78,267 46,355 80,225 79,021 17.19%
-
Tax Rate -68.12% 18.08% 8.21% 10.00% 14.17% 20.07% 17.75% -
Total Cost 755,815 833,390 910,178 587,194 669,732 382,866 878,509 -9.50%
-
Net Worth 2,510,880 2,410,239 2,561,440 2,501,189 2,429,641 2,390,705 2,402,883 2.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 160,000 - - - 159,844 - - -
Div Payout % 159.42% - - - 344.83% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,510,880 2,410,239 2,561,440 2,501,189 2,429,641 2,390,705 2,402,883 2.96%
NOSH 1,600,000 1,600,000 1,600,000 1,597,285 1,598,448 1,604,500 1,612,673 -0.52%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.81% 1.00% 5.75% 11.74% 6.48% 17.32% 8.28% -
ROE 4.00% 0.33% 2.16% 3.13% 1.91% 3.36% 3.29% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.56 52.61 60.36 41.65 44.80 28.86 59.39 -6.62%
EPS 6.30 0.50 3.50 4.90 2.90 5.00 4.90 18.14%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.5693 1.5064 1.6009 1.5659 1.52 1.49 1.49 3.50%
Adjusted Per Share Value based on latest NOSH - 1,597,285
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.56 52.61 60.36 41.58 44.76 28.94 59.86 -7.11%
EPS 6.30 0.50 3.50 4.89 2.90 5.01 4.94 17.51%
DPS 10.00 0.00 0.00 0.00 9.99 0.00 0.00 -
NAPS 1.5693 1.5064 1.6009 1.5632 1.5185 1.4942 1.5018 2.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.40 4.76 5.30 5.49 5.66 5.50 8.33 -
P/RPS 8.21 9.05 8.78 13.18 12.63 19.06 14.03 -29.92%
P/EPS 70.15 945.03 153.29 112.04 195.17 110.00 170.00 -44.42%
EY 1.43 0.11 0.65 0.89 0.51 0.91 0.59 79.95%
DY 2.27 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 2.80 3.16 3.31 3.51 3.72 3.69 5.59 -36.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 20/11/12 02/08/12 09/05/12 21/02/12 17/11/11 16/08/11 -
Price 4.08 4.82 5.38 4.88 5.51 6.00 6.64 -
P/RPS 7.62 9.16 8.91 11.72 12.30 20.79 11.18 -22.46%
P/EPS 65.05 956.94 155.60 99.59 190.00 120.00 135.51 -38.55%
EY 1.54 0.10 0.64 1.00 0.53 0.83 0.74 62.64%
DY 2.45 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 2.60 3.20 3.36 3.12 3.63 4.03 4.46 -30.10%

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