[MHB] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 9.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,660,533 4,220,320 4,435,420 5,108,365 5,251,129 5,640,155 -29.19%
PBT 424,176 425,355 424,026 487,397 481,454 425,240 -0.19%
Tax -2,470 -5,847 26,450 -48,012 -75,629 -66,663 -92.80%
NP 421,706 419,508 450,476 439,385 405,825 358,577 13.82%
-
NP to SH 422,035 419,522 450,748 437,257 401,099 353,908 15.09%
-
Tax Rate 0.58% 1.37% -6.24% 9.85% 15.71% 15.68% -
Total Cost 3,238,827 3,800,812 3,984,944 4,668,980 4,845,304 5,281,578 -32.33%
-
Net Worth 2,390,705 2,402,883 2,556,739 2,378,078 1,051,109 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 80,400 2,244,517 - - - - -
Div Payout % 19.05% 535.02% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,390,705 2,402,883 2,556,739 2,378,078 1,051,109 0 -
NOSH 1,604,500 1,612,673 1,608,012 1,524,409 116,789 1,344,475 15.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.52% 9.94% 10.16% 8.60% 7.73% 6.36% -
ROE 17.65% 17.46% 17.63% 18.39% 38.16% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 228.14 261.70 275.83 335.10 4,496.22 419.51 -38.52%
EPS 26.30 26.01 28.03 28.68 343.44 26.32 -0.06%
DPS 5.01 139.18 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.49 1.59 1.56 9.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,524,409
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 228.78 263.77 277.21 319.27 328.20 352.51 -29.19%
EPS 26.38 26.22 28.17 27.33 25.07 22.12 15.10%
DPS 5.03 140.28 0.00 0.00 0.00 0.00 -
NAPS 1.4942 1.5018 1.598 1.4863 0.6569 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 - - -
Price 5.50 8.33 6.83 5.90 0.00 0.00 -
P/RPS 2.41 3.18 2.48 1.76 0.00 0.00 -
P/EPS 20.91 32.02 24.37 20.57 0.00 0.00 -
EY 4.78 3.12 4.10 4.86 0.00 0.00 -
DY 0.91 16.71 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 5.59 4.30 3.78 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/11/11 16/08/11 - - - - -
Price 6.00 6.64 0.00 0.00 0.00 0.00 -
P/RPS 2.63 2.54 0.00 0.00 0.00 0.00 -
P/EPS 22.81 25.52 0.00 0.00 0.00 0.00 -
EY 4.38 3.92 0.00 0.00 0.00 0.00 -
DY 0.84 20.96 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 4.46 0.00 0.00 0.00 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