[MHB] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -6.75%
YoY- 5.27%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Revenue 1,170,422 1,996,257 2,748,543 2,634,150 3,586,332 3,542,446 2,802,301 -16.01%
PBT -147,312 -17,842 120,028 174,904 187,694 183,945 337,600 -
Tax 4,067 18,427 11,946 46,334 28,059 26,904 -53,600 -
NP -143,245 585 131,974 221,238 215,753 210,849 284,000 -
-
NP to SH -143,372 283 131,327 220,647 214,336 209,610 283,868 -
-
Tax Rate - - -9.95% -26.49% -14.95% -14.63% 15.88% -
Total Cost 1,313,667 1,995,672 2,616,569 2,412,912 3,370,579 3,331,597 2,518,301 -12.19%
-
Net Worth 2,531,040 2,673,920 2,671,360 2,623,040 0 2,558,399 2,501,189 0.23%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Div - - - 80,000 160,000 160,000 159,844 -
Div Payout % - - - 36.26% 74.65% 76.33% 56.31% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Net Worth 2,531,040 2,673,920 2,671,360 2,623,040 0 2,558,399 2,501,189 0.23%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,597,285 0.03%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
NP Margin -12.24% 0.03% 4.80% 8.40% 6.02% 5.95% 10.13% -
ROE -5.66% 0.01% 4.92% 8.41% 0.00% 8.19% 11.35% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
RPS 73.15 124.77 171.78 164.63 224.15 221.40 175.44 -16.04%
EPS -8.96 0.02 8.21 13.79 13.40 13.10 17.77 -
DPS 0.00 0.00 0.00 5.00 10.00 10.00 10.00 -
NAPS 1.5819 1.6712 1.6696 1.6394 0.00 1.599 1.5659 0.20%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
RPS 73.15 124.77 171.78 164.63 224.15 221.40 175.14 -16.01%
EPS -8.96 0.02 8.21 13.79 13.40 13.10 17.74 -
DPS 0.00 0.00 0.00 5.00 10.00 10.00 9.99 -
NAPS 1.5819 1.6712 1.6696 1.6394 0.00 1.599 1.5632 0.23%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 29/03/13 30/03/12 -
Price 0.96 1.05 1.21 3.76 3.77 3.77 5.49 -
P/RPS 1.31 0.84 0.70 2.28 1.68 1.70 3.13 -15.97%
P/EPS -10.71 5,936.40 14.74 27.27 28.14 28.78 30.89 -
EY -9.33 0.02 6.78 3.67 3.55 3.47 3.24 -
DY 0.00 0.00 0.00 1.33 2.65 2.65 1.82 -
P/NAPS 0.61 0.63 0.72 2.29 0.00 2.36 3.51 -29.51%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Date 27/04/17 27/04/16 27/04/15 07/05/14 - - 09/05/12 -
Price 1.00 1.25 1.24 3.94 0.00 0.00 4.88 -
P/RPS 1.37 1.00 0.72 2.39 0.00 0.00 2.78 -13.19%
P/EPS -11.16 7,067.14 15.11 28.57 0.00 0.00 27.46 -
EY -8.96 0.01 6.62 3.50 0.00 0.00 3.64 -
DY 0.00 0.00 0.00 1.27 0.00 0.00 2.05 -
P/NAPS 0.63 0.75 0.74 2.40 0.00 0.00 3.12 -27.37%

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