[MHB] YoY 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- -29.32%
YoY- -29.99%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
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 582,143 980,916 786,720 965,712 957,798 1,022,875 1,411,901 -14.27%
PBT 17,572 25,695 52,655 60,503 96,401 101,545 45,331 -15.19%
Tax 623 14,328 -4,766 -4,969 -17,112 -23,521 -14,555 -
NP 18,195 40,023 47,889 55,534 79,289 78,024 30,776 -8.73%
-
NP to SH 18,026 39,731 47,552 55,321 79,021 77,712 30,521 -8.75%
-
Tax Rate -3.55% -55.76% 9.05% 8.21% 17.75% 23.16% 32.11% -
Total Cost 563,948 940,893 738,831 910,178 878,509 944,851 1,381,125 -14.42%
-
Net Worth 2,689,119 2,581,439 2,609,440 2,561,440 2,402,883 1,089,649 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 - - - - - 2,164,116 - -
Div Payout % - - - - - 2,784.79% - -
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 1,089,649 0 -
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,612,673 116,789 116,804 57.63%
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 3.13% 4.08% 6.09% 5.75% 8.28% 7.63% 2.18% -
ROE 0.67% 1.54% 1.82% 2.16% 3.29% 7.13% 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 36.38 61.31 49.17 60.36 59.39 875.82 1,208.77 -45.62%
EPS 1.10 2.50 3.00 3.50 4.90 66.54 26.13 -42.35%
DPS 0.00 0.00 0.00 0.00 0.00 1,853.00 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 36.38 61.31 49.17 60.36 59.86 63.93 88.24 -14.27%
EPS 1.10 2.50 3.00 3.50 4.94 4.86 1.91 -9.14%
DPS 0.00 0.00 0.00 0.00 0.00 135.26 0.00 -
NAPS 1.6807 1.6134 1.6309 1.6009 1.5018 0.681 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 3.33 6.07 7.00 8.78 14.03 0.00 0.00 -
P/EPS 107.40 149.81 115.75 153.29 170.00 0.00 0.00 -
EY 0.93 0.67 0.86 0.65 0.59 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 3.24 5.71 8.50 8.91 11.18 0.51 0.00 -
P/EPS 104.74 140.95 140.65 155.60 135.51 6.76 0.00 -
EY 0.95 0.71 0.71 0.64 0.74 14.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 411.78 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