[MHB] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 16.1%
YoY- 3.77%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Revenue 2,700,505 2,884,518 3,329,773 3,060,328 4,435,420 6,147,012 -15.88%
PBT 119,113 197,571 217,692 364,928 424,026 377,206 -21.52%
Tax 11,508 39,615 25,504 -30,488 26,450 -93,091 -
NP 130,621 237,186 243,196 334,440 450,476 284,115 -15.07%
-
NP to SH 129,930 236,474 242,008 334,242 450,748 279,203 -14.85%
-
Tax Rate -9.66% -20.05% -11.72% 8.35% -6.24% 24.68% -
Total Cost 2,569,884 2,647,332 3,086,577 2,725,888 3,984,944 5,862,897 -15.92%
-
Net Worth 2,636,160 2,586,400 2,510,880 2,422,585 2,304,467 1,215,668 17.67%
Dividend
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
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Net Worth 2,636,160 2,586,400 2,510,880 2,422,585 2,304,467 1,215,668 17.67%
NOSH 1,600,000 1,600,000 1,600,000 1,593,806 1,449,350 1,335,899 3.86%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
NP Margin 4.84% 8.22% 7.30% 10.93% 10.16% 4.62% -
ROE 4.93% 9.14% 9.64% 13.80% 19.56% 22.97% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
RPS 168.78 180.28 208.11 192.01 306.03 460.14 -19.01%
EPS 8.10 14.80 15.10 20.90 31.10 20.90 -18.06%
DPS 0.00 5.00 10.00 10.00 1,858.00 0.00 -
NAPS 1.6476 1.6165 1.5693 1.52 1.59 0.91 13.29%
Adjusted Per Share Value based on latest NOSH - 1,598,448
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
RPS 168.78 180.28 208.11 191.27 277.21 384.19 -15.88%
EPS 8.10 14.80 15.10 20.89 28.17 17.45 -14.90%
DPS 0.00 5.00 10.00 9.96 1,683.06 0.00 -
NAPS 1.6476 1.6165 1.5693 1.5141 1.4403 0.7598 17.67%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 31/03/11 - -
Price 1.78 3.50 4.40 5.66 6.83 0.00 -
P/RPS 1.05 1.94 2.11 2.95 2.23 0.00 -
P/EPS 21.92 23.68 29.09 26.99 21.96 0.00 -
EY 4.56 4.22 3.44 3.71 4.55 0.00 -
DY 0.00 1.43 2.27 1.77 272.04 0.00 -
P/NAPS 1.08 2.17 2.80 3.72 4.30 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Date 05/02/15 11/02/14 21/02/13 21/02/12 06/05/11 - -
Price 1.53 3.68 4.08 5.51 6.83 0.00 -
P/RPS 0.91 2.04 1.96 2.87 2.23 0.00 -
P/EPS 18.84 24.90 26.97 26.27 21.96 0.00 -
EY 5.31 4.02 3.71 3.81 4.55 0.00 -
DY 0.00 1.36 2.45 1.81 272.04 0.00 -
P/NAPS 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