[MHB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -6.75%
YoY- 5.27%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,700,505 2,918,468 2,828,346 2,634,150 2,884,518 3,080,038 3,487,383 -15.63%
PBT 119,113 126,896 147,944 174,904 197,571 207,279 226,355 -34.74%
Tax 11,508 88,926 65,428 46,334 39,752 -21,472 23,990 -38.63%
NP 130,621 215,822 213,372 221,238 237,323 185,807 250,345 -35.11%
-
NP to SH 129,930 215,478 212,826 220,647 236,611 185,176 249,103 -35.12%
-
Tax Rate -9.66% -70.08% -44.22% -26.49% -20.12% 10.36% -10.60% -
Total Cost 2,569,884 2,702,646 2,614,974 2,412,912 2,647,195 2,894,231 3,237,038 -14.22%
-
Net Worth 2,636,160 2,619,840 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 0.67%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 80,000 80,000 80,000 80,000 - 160,000 -
Div Payout % - 37.13% 37.59% 36.26% 33.81% - 64.23% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,636,160 2,619,840 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 0.67%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.84% 7.40% 7.54% 8.40% 8.23% 6.03% 7.18% -
ROE 4.93% 8.22% 8.24% 8.41% 9.15% 7.44% 9.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 168.78 182.40 176.77 164.63 180.28 192.50 217.96 -15.63%
EPS 8.12 13.47 13.30 13.79 14.79 11.57 15.57 -35.13%
DPS 0.00 5.00 5.00 5.00 5.00 0.00 10.00 -
NAPS 1.6476 1.6374 1.6134 1.6394 1.6165 1.5546 1.6309 0.67%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 168.78 182.40 176.77 164.63 180.28 192.50 217.96 -15.63%
EPS 8.12 13.47 13.30 13.79 14.79 11.57 15.57 -35.13%
DPS 0.00 5.00 5.00 5.00 5.00 0.00 10.00 -
NAPS 1.6476 1.6374 1.6134 1.6394 1.6165 1.5546 1.6309 0.67%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.78 3.00 3.72 3.76 3.50 3.90 3.44 -
P/RPS 1.05 1.64 2.10 2.28 1.94 2.03 1.58 -23.79%
P/EPS 21.92 22.28 27.97 27.27 23.67 33.70 22.10 -0.54%
EY 4.56 4.49 3.58 3.67 4.23 2.97 4.53 0.43%
DY 0.00 1.67 1.34 1.33 1.43 0.00 2.91 -
P/NAPS 1.08 1.83 2.31 2.29 2.17 2.51 2.11 -35.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 05/02/15 05/11/14 05/08/14 07/05/14 11/02/14 - - -
Price 1.53 2.20 3.50 3.94 3.68 0.00 0.00 -
P/RPS 0.91 1.21 1.98 2.39 2.04 0.00 0.00 -
P/EPS 18.84 16.34 26.31 28.57 24.88 0.00 0.00 -
EY 5.31 6.12 3.80 3.50 4.02 0.00 0.00 -
DY 0.00 2.27 1.43 1.27 1.36 0.00 0.00 -
P/NAPS 0.93 1.34 2.17 2.40 2.28 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