[MHB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- -35.36%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 726,306 449,666 786,720 921,826 921,826 857,011 841,783 -11.11%
PBT 47,046 41,116 52,655 56,754 56,754 60,192 10,245 237.86%
Tax 55,100 -4,458 -4,766 -6,124 -6,124 41,004 -1,852 -
NP 102,146 36,658 47,889 50,630 50,630 101,196 8,393 635.89%
-
NP to SH 102,030 36,434 47,552 50,595 50,595 100,361 8,059 659.46%
-
Tax Rate -117.12% 10.84% 9.05% 10.79% 10.79% -68.12% 18.08% -
Total Cost 624,160 413,008 738,831 871,196 871,196 755,815 833,390 -20.61%
-
Net Worth 2,586,400 2,487,360 2,609,440 2,558,399 0 2,510,880 2,410,239 5.79%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div 80,000 - - - - 160,000 - -
Div Payout % 78.41% - - - - 159.42% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,586,400 2,487,360 2,609,440 2,558,399 0 2,510,880 2,410,239 5.79%
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
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.06% 8.15% 6.09% 5.49% 5.49% 11.81% 1.00% -
ROE 3.94% 1.46% 1.82% 1.98% 0.00% 4.00% 0.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 45.39 28.10 49.17 57.61 57.61 53.56 52.61 -11.12%
EPS 6.40 2.30 3.00 3.20 3.20 6.30 0.50 666.15%
DPS 5.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.6165 1.5546 1.6309 1.599 0.00 1.5693 1.5064 5.79%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 45.39 28.10 49.17 57.61 57.61 53.56 52.61 -11.12%
EPS 6.40 2.30 3.00 3.20 3.20 6.30 0.50 666.15%
DPS 5.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.6165 1.5546 1.6309 1.599 0.00 1.5693 1.5064 5.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 3.50 3.90 3.44 3.77 3.77 4.40 4.76 -
P/RPS 7.71 13.88 7.00 6.54 6.54 8.21 9.05 -12.01%
P/EPS 54.89 171.27 115.75 119.22 119.22 70.15 945.03 -89.69%
EY 1.82 0.58 0.86 0.84 0.84 1.43 0.11 840.46%
DY 1.43 0.00 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 2.17 2.51 2.11 2.36 0.00 2.80 3.16 -25.93%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 11/02/14 22/10/13 14/08/13 21/05/13 - 21/02/13 20/11/12 -
Price 3.68 3.87 4.18 3.69 0.00 4.08 4.82 -
P/RPS 8.11 13.77 8.50 6.40 0.00 7.62 9.16 -9.26%
P/EPS 57.71 169.95 140.65 116.69 0.00 65.05 956.94 -89.38%
EY 1.73 0.59 0.71 0.86 0.00 1.54 0.10 874.56%
DY 1.36 0.00 0.00 0.00 0.00 2.45 0.00 -
P/NAPS 2.28 2.49 2.56 2.31 0.00 2.60 3.20 -23.71%

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