[MHB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 93.99%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Revenue 554,162 1,301,639 1,652,374 1,708,546 1,630,979 1,881,092 2,195,773 -21.28%
PBT -6,162 52,574 59,782 109,409 147,255 210,481 196,617 -
Tax -4,322 1,519 14,786 -10,890 -13,648 -2,679 -8,336 -10.78%
NP -10,484 54,093 74,568 98,519 133,607 207,802 188,281 -
-
NP to SH -10,135 54,054 74,362 98,147 133,588 207,930 187,959 -
-
Tax Rate - -2.89% -24.73% 9.95% 9.27% 1.27% 4.24% -
Total Cost 564,646 1,247,546 1,577,806 1,610,027 1,497,372 1,673,290 2,007,492 -19.78%
-
Net Worth 2,668,639 2,689,119 2,581,439 2,609,440 2,561,440 2,402,883 623,057 28.76%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Div - - - - - - 1,237,433 -
Div Payout % - - - - - - 658.35% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Net Worth 2,668,639 2,689,119 2,581,439 2,609,440 2,561,440 2,402,883 623,057 28.76%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,612,673 66,780 73.68%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
NP Margin -1.89% 4.16% 4.51% 5.77% 8.19% 11.05% 8.57% -
ROE -0.38% 2.01% 2.88% 3.76% 5.22% 8.65% 30.17% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
RPS 34.64 81.35 103.27 106.78 101.94 116.64 3,288.07 -54.67%
EPS -0.60 3.40 4.60 6.10 8.30 13.00 281.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1,853.00 -
NAPS 1.6679 1.6807 1.6134 1.6309 1.6009 1.49 9.33 -25.86%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
RPS 34.64 81.35 103.27 106.78 101.94 117.57 137.24 -21.28%
EPS -0.60 3.40 4.60 6.10 8.30 13.00 11.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 77.34 -
NAPS 1.6679 1.6807 1.6134 1.6309 1.6009 1.5018 0.3894 28.76%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 1.13 1.21 3.72 3.44 5.30 8.33 0.00 -
P/RPS 3.26 1.49 3.60 3.22 5.20 7.14 0.00 -
P/EPS -178.39 35.82 80.04 56.08 63.48 64.61 0.00 -
EY -0.56 2.79 1.25 1.78 1.58 1.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 2.31 2.11 3.31 5.59 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Date 02/08/16 28/07/15 05/08/14 14/08/13 02/08/12 16/08/11 22/11/10 -
Price 0.98 1.18 3.50 4.18 5.38 6.64 4.50 -
P/RPS 2.83 1.45 3.39 3.91 5.28 5.69 0.14 68.63%
P/EPS -154.71 34.93 75.31 68.14 64.44 51.50 1.60 -
EY -0.65 2.86 1.33 1.47 1.55 1.94 62.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 411.78 -
P/NAPS 0.59 0.70 2.17 2.56 3.36 4.46 0.48 3.65%

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