[MHB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1145.33%
YoY- 116.51%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Revenue 721,140 508,343 726,306 857,011 716,148 923,294 1,596,239 -12.89%
PBT -49,831 39,263 47,046 60,192 54,081 114,080 177,451 -
Tax 23,512 -22,318 55,100 41,004 -7,665 14,433 -60,029 -
NP -26,319 16,945 102,146 101,196 46,416 128,513 117,422 -
-
NP to SH -27,132 16,482 102,030 100,361 46,355 128,641 115,150 -
-
Tax Rate - 56.84% -117.12% -68.12% 14.17% -12.65% 33.83% -
Total Cost 747,459 491,398 624,160 755,815 669,732 794,781 1,478,817 -11.17%
-
Net Worth 2,683,359 2,636,160 2,586,400 2,510,880 2,429,641 2,556,739 1,218,447 14.70%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Div - - 80,000 160,000 159,844 80,400 - -
Div Payout % - - 78.41% 159.42% 344.83% 62.50% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Net Worth 2,683,359 2,636,160 2,586,400 2,510,880 2,429,641 2,556,739 1,218,447 14.70%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,598,448 1,608,012 1,338,953 3.14%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
NP Margin -3.65% 3.33% 14.06% 11.81% 6.48% 13.92% 7.36% -
ROE -1.01% 0.63% 3.94% 4.00% 1.91% 5.03% 9.45% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
RPS 45.07 31.77 45.39 53.56 44.80 57.42 119.22 -15.54%
EPS -1.70 1.00 6.40 6.30 2.90 8.00 8.60 -
DPS 0.00 0.00 5.00 10.00 10.00 5.00 0.00 -
NAPS 1.6771 1.6476 1.6165 1.5693 1.52 1.59 0.91 11.20%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
RPS 45.07 31.77 45.39 53.56 44.76 57.71 99.76 -12.89%
EPS -1.70 1.00 6.40 6.30 2.90 8.04 7.20 -
DPS 0.00 0.00 5.00 10.00 9.99 5.03 0.00 -
NAPS 1.6771 1.6476 1.6165 1.5693 1.5185 1.598 0.7615 14.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/03/11 - -
Price 1.00 1.78 3.50 4.40 5.66 6.83 0.00 -
P/RPS 2.22 5.60 7.71 8.21 12.63 11.90 0.00 -
P/EPS -58.97 172.79 54.89 70.15 195.17 85.38 0.00 -
EY -1.70 0.58 1.82 1.43 0.51 1.17 0.00 -
DY 0.00 0.00 1.43 2.27 1.77 0.73 0.00 -
P/NAPS 0.60 1.08 2.17 2.80 3.72 4.30 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Date 03/02/16 05/02/15 11/02/14 21/02/13 21/02/12 06/05/11 - -
Price 0.92 1.53 3.68 4.08 5.51 6.83 0.00 -
P/RPS 2.04 4.82 8.11 7.62 12.30 11.90 0.00 -
P/EPS -54.25 148.53 57.71 65.05 190.00 85.38 0.00 -
EY -1.84 0.67 1.73 1.54 0.53 1.17 0.00 -
DY 0.00 0.00 1.36 2.45 1.81 0.73 0.00 -
P/NAPS 0.55 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