[MHB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 38.45%
YoY- 53.16%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Revenue 2,192,162 2,158,212 2,472,762 2,344,180 3,512,126 4,550,773 -14.25%
PBT 79,850 150,525 157,500 310,847 309,946 199,755 -17.55%
Tax 33,826 -15,348 -15,500 -22,823 12,017 -33,062 -
NP 113,676 135,177 142,000 288,024 321,963 166,693 -7.74%
-
NP to SH 113,448 134,581 141,647 287,884 322,107 164,053 -7.47%
-
Tax Rate -42.36% 10.20% 9.84% 7.34% -3.88% 16.55% -
Total Cost 2,078,486 2,023,035 2,330,762 2,056,156 3,190,163 4,384,080 -14.53%
-
Net Worth 2,619,840 2,487,360 2,410,239 2,372,765 2,184,725 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Div - - - - 25,950,620 - -
Div Payout % - - - - 8,056.52% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Net Worth 2,619,840 2,487,360 2,410,239 2,372,765 2,184,725 0 -
NOSH 1,600,000 1,600,000 1,600,000 1,592,460 1,400,465 1,333,764 3.90%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
NP Margin 5.19% 6.26% 5.74% 12.29% 9.17% 3.66% -
ROE 4.33% 5.41% 5.88% 12.13% 14.74% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
RPS 137.01 134.89 154.55 147.20 250.78 341.20 -17.47%
EPS 7.10 8.40 8.90 18.00 23.00 12.30 -10.92%
DPS 0.00 0.00 0.00 0.00 1,853.00 0.00 -
NAPS 1.6374 1.5546 1.5064 1.49 1.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,604,500
30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
RPS 137.01 134.89 154.55 146.51 219.51 284.42 -14.25%
EPS 7.10 8.40 8.90 17.99 20.13 10.25 -7.43%
DPS 0.00 0.00 0.00 0.00 1,621.91 0.00 -
NAPS 1.6374 1.5546 1.5064 1.483 1.3655 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/12/10 - -
Price 3.00 3.90 4.76 5.50 5.90 0.00 -
P/RPS 2.19 2.89 3.08 3.74 2.35 0.00 -
P/EPS 42.31 46.37 53.77 30.42 25.65 0.00 -
EY 2.36 2.16 1.86 3.29 3.90 0.00 -
DY 0.00 0.00 0.00 0.00 314.07 0.00 -
P/NAPS 1.83 2.51 3.16 3.69 3.78 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Date 05/11/14 22/10/13 20/11/12 17/11/11 22/02/11 - -
Price 2.20 3.87 4.82 6.00 6.40 0.00 -
P/RPS 1.61 2.87 3.12 4.08 2.55 0.00 -
P/EPS 31.03 46.01 54.45 33.19 27.83 0.00 -
EY 3.22 2.17 1.84 3.01 3.59 0.00 -
DY 0.00 0.00 0.00 0.00 289.53 0.00 -
P/NAPS 1.34 2.49 3.20 4.03 4.10 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