[MHB] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -85.43%
YoY- -89.95%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Revenue 436,254 539,788 449,666 841,783 463,088 1,316,353 1,459,117 -18.93%
PBT 19,758 20,068 41,116 10,245 100,366 113,329 107,386 -25.50%
Tax -3,086 19,040 -4,458 -1,852 -20,144 20,353 -7,264 -13.83%
NP 16,672 39,108 36,658 8,393 80,222 133,682 100,122 -26.78%
-
NP to SH 16,965 39,086 36,434 8,059 80,225 134,148 97,990 -26.28%
-
Tax Rate 15.62% -94.88% 10.84% 18.08% 20.07% -17.96% 6.76% -
Total Cost 419,582 500,680 413,008 833,390 382,866 1,182,671 1,358,995 -18.48%
-
Net Worth 2,704,640 2,619,840 2,487,360 2,410,239 2,390,705 2,378,078 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Net Worth 2,704,640 2,619,840 2,487,360 2,410,239 2,390,705 2,378,078 0 -
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,604,500 1,524,409 1,342,328 3.10%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
NP Margin 3.82% 7.25% 8.15% 1.00% 17.32% 10.16% 6.86% -
ROE 0.63% 1.49% 1.46% 0.33% 3.36% 5.64% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
RPS 27.27 33.74 28.10 52.61 28.86 86.35 108.70 -21.37%
EPS 1.10 2.40 2.30 0.50 5.00 8.80 7.30 -28.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6904 1.6374 1.5546 1.5064 1.49 1.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
RPS 27.27 33.74 28.10 52.61 28.94 82.27 91.19 -18.93%
EPS 1.10 2.40 2.30 0.50 5.01 8.38 6.12 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6904 1.6374 1.5546 1.5064 1.4942 1.4863 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/12/10 - -
Price 1.04 3.00 3.90 4.76 5.50 5.90 0.00 -
P/RPS 3.81 8.89 13.88 9.05 19.06 6.83 0.00 -
P/EPS 98.08 122.81 171.27 945.03 110.00 67.05 0.00 -
EY 1.02 0.81 0.58 0.11 0.91 1.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.83 2.51 3.16 3.69 3.78 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Date 03/11/15 05/11/14 22/10/13 20/11/12 17/11/11 22/02/11 - -
Price 1.10 2.20 3.87 4.82 6.00 6.40 0.00 -
P/RPS 4.03 6.52 13.77 9.16 20.79 7.41 0.00 -
P/EPS 103.74 90.06 169.95 956.94 120.00 72.73 0.00 -
EY 0.96 1.11 0.59 0.10 0.83 1.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 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