[MHB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
02-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -14.66%
YoY- -35.75%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 CAGR
Revenue 2,603,278 3,304,748 3,417,092 3,261,958 3,762,184 4,391,546 6,183,312 -13.96%
PBT 105,148 119,564 218,818 294,510 420,962 393,234 184,738 -9.33%
Tax 3,038 29,572 -21,780 -27,296 -5,358 -16,672 -51,596 -
NP 108,186 149,136 197,038 267,214 415,604 376,562 133,142 -3.54%
-
NP to SH 108,108 148,724 196,294 267,176 415,860 375,918 132,126 -3.42%
-
Tax Rate -2.89% -24.73% 9.95% 9.27% 1.27% 4.24% 27.93% -
Total Cost 2,495,092 3,155,612 3,220,054 2,994,744 3,346,580 4,014,984 6,050,170 -14.27%
-
Net Worth 2,689,119 2,581,439 2,609,440 2,561,440 2,402,883 623,057 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 CAGR
Div - - - - - 2,474,867 - -
Div Payout % - - - - - 658.35% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 CAGR
Net Worth 2,689,119 2,581,439 2,609,440 2,561,440 2,402,883 623,057 0 -
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,612,673 66,780 66,777 73.73%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 CAGR
NP Margin 4.16% 4.51% 5.77% 8.19% 11.05% 8.57% 2.15% -
ROE 4.02% 5.76% 7.52% 10.43% 17.31% 60.33% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 CAGR
RPS 162.70 206.55 213.57 203.87 233.29 6,576.14 9,259.57 -50.47%
EPS 6.80 9.20 12.20 16.60 26.00 562.92 197.86 -44.35%
DPS 0.00 0.00 0.00 0.00 0.00 3,706.00 0.00 -
NAPS 1.6807 1.6134 1.6309 1.6009 1.49 9.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 CAGR
RPS 162.70 206.55 213.57 203.87 235.14 274.47 386.46 -13.96%
EPS 6.80 9.20 12.20 16.60 25.99 23.49 8.26 -3.32%
DPS 0.00 0.00 0.00 0.00 0.00 154.68 0.00 -
NAPS 1.6807 1.6134 1.6309 1.6009 1.5018 0.3894 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - - -
Price 1.21 3.72 3.44 5.30 8.33 0.00 0.00 -
P/RPS 0.74 1.80 1.61 2.60 3.57 0.00 0.00 -
P/EPS 17.91 40.02 28.04 31.74 32.30 0.00 0.00 -
EY 5.58 2.50 3.57 3.15 3.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 2.31 2.11 3.31 5.59 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 CAGR
Date 28/07/15 05/08/14 14/08/13 02/08/12 16/08/11 22/11/10 - -
Price 1.18 3.50 4.18 5.38 6.64 4.50 0.00 -
P/RPS 0.73 1.69 1.96 2.64 2.85 0.07 0.00 -
P/EPS 17.46 37.65 34.07 32.22 25.75 0.80 0.00 -
EY 5.73 2.66 2.94 3.10 3.88 125.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 823.56 0.00 -
P/NAPS 0.70 2.17 2.56 3.36 4.46 0.48 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