[MHB] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Revenue 2,459,033 2,700,505 2,884,518 3,329,773 3,060,328 4,435,420 6,147,012 -14.71%
PBT 22,501 119,113 197,571 217,692 364,928 424,026 377,206 -38.72%
Tax 21,944 11,508 39,615 25,504 -30,488 26,450 -93,091 -
NP 44,445 130,621 237,186 243,196 334,440 450,476 284,115 -27.55%
-
NP to SH 43,886 129,930 236,474 242,008 334,242 450,748 279,203 -27.49%
-
Tax Rate -97.52% -9.66% -20.05% -11.72% 8.35% -6.24% 24.68% -
Total Cost 2,414,588 2,569,884 2,647,332 3,086,577 2,725,888 3,984,944 5,862,897 -14.28%
-
Net Worth 2,683,359 2,636,160 2,586,400 2,510,880 2,422,585 2,304,467 1,215,668 14.74%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Div - - 80,000 160,000 159,380 26,928,931 - -
Div Payout % - - 33.83% 66.11% 47.68% 5,974.28% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Net Worth 2,683,359 2,636,160 2,586,400 2,510,880 2,422,585 2,304,467 1,215,668 14.74%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,593,806 1,449,350 1,335,899 3.18%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
NP Margin 1.81% 4.84% 8.22% 7.30% 10.93% 10.16% 4.62% -
ROE 1.64% 4.93% 9.14% 9.64% 13.80% 19.56% 22.97% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
RPS 153.69 168.78 180.28 208.11 192.01 306.03 460.14 -17.34%
EPS 2.70 8.10 14.80 15.10 20.90 31.10 20.90 -29.91%
DPS 0.00 0.00 5.00 10.00 10.00 1,858.00 0.00 -
NAPS 1.6771 1.6476 1.6165 1.5693 1.52 1.59 0.91 11.20%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
RPS 153.69 168.78 180.28 208.11 191.27 277.21 384.19 -14.71%
EPS 2.70 8.10 14.80 15.10 20.89 28.17 17.45 -27.68%
DPS 0.00 0.00 5.00 10.00 9.96 1,683.06 0.00 -
NAPS 1.6771 1.6476 1.6165 1.5693 1.5141 1.4403 0.7598 14.74%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/03/11 - -
Price 1.00 1.78 3.50 4.40 5.66 6.83 0.00 -
P/RPS 0.65 1.05 1.94 2.11 2.95 2.23 0.00 -
P/EPS 36.46 21.92 23.68 29.09 26.99 21.96 0.00 -
EY 2.74 4.56 4.22 3.44 3.71 4.55 0.00 -
DY 0.00 0.00 1.43 2.27 1.77 272.04 0.00 -
P/NAPS 0.60 1.08 2.17 2.80 3.72 4.30 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Date 03/02/16 05/02/15 11/02/14 21/02/13 21/02/12 06/05/11 - -
Price 0.92 1.53 3.68 4.08 5.51 6.83 0.00 -
P/RPS 0.60 0.91 2.04 1.96 2.87 2.23 0.00 -
P/EPS 33.54 18.84 24.90 26.97 26.27 21.96 0.00 -
EY 2.98 5.31 4.02 3.71 3.81 4.55 0.00 -
DY 0.00 0.00 1.36 2.45 1.81 272.04 0.00 -
P/NAPS 0.55 0.93 2.28 2.60 3.63 4.30 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