[MHB] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 118.59%
YoY- 4.03%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 721,140 436,254 582,143 719,496 508,343 539,788 980,916 -18.49%
PBT -49,831 19,758 17,572 35,002 39,263 20,068 25,695 -
Tax 23,512 -3,086 623 896 -22,318 19,040 14,328 38.99%
NP -26,319 16,672 18,195 35,898 16,945 39,108 40,023 -
-
NP to SH -27,132 16,965 18,026 36,028 16,482 39,086 39,731 -
-
Tax Rate - 15.62% -3.55% -2.56% 56.84% -94.88% -55.76% -
Total Cost 747,459 419,582 563,948 683,598 491,398 500,680 940,893 -14.18%
-
Net Worth 2,683,359 2,704,640 2,689,119 2,671,360 2,636,160 2,619,840 2,581,439 2.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,683,359 2,704,640 2,689,119 2,671,360 2,636,160 2,619,840 2,581,439 2.60%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -3.65% 3.82% 3.13% 4.99% 3.33% 7.25% 4.08% -
ROE -1.01% 0.63% 0.67% 1.35% 0.63% 1.49% 1.54% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 45.07 27.27 36.38 44.97 31.77 33.74 61.31 -18.50%
EPS -1.70 1.10 1.10 2.30 1.00 2.40 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6771 1.6904 1.6807 1.6696 1.6476 1.6374 1.6134 2.60%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 45.07 27.27 36.38 44.97 31.77 33.74 61.31 -18.50%
EPS -1.70 1.10 1.10 2.30 1.00 2.40 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6771 1.6904 1.6807 1.6696 1.6476 1.6374 1.6134 2.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.00 1.04 1.21 1.21 1.78 3.00 3.72 -
P/RPS 2.22 3.81 3.33 2.69 5.60 8.89 6.07 -48.76%
P/EPS -58.97 98.08 107.40 53.74 172.79 122.81 149.81 -
EY -1.70 1.02 0.93 1.86 0.58 0.81 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.72 0.72 1.08 1.83 2.31 -59.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 03/02/16 03/11/15 28/07/15 27/04/15 05/02/15 05/11/14 05/08/14 -
Price 0.92 1.10 1.18 1.24 1.53 2.20 3.50 -
P/RPS 2.04 4.03 3.24 2.76 4.82 6.52 5.71 -49.55%
P/EPS -54.25 103.74 104.74 55.07 148.53 90.06 140.95 -
EY -1.84 0.96 0.95 1.82 0.67 1.11 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.70 0.74 0.93 1.34 2.17 -59.84%

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