[MHB] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 14.25%
YoY- 96.34%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,125,573 3,762,184 4,435,420 4,682,834 4,391,546 7,037,388 6,147,012 -36.26%
PBT 414,462 420,962 424,026 413,261 393,234 570,432 377,206 6.47%
Tax -30,430 -5,358 26,450 16,022 -16,672 91,110 -93,091 -52.51%
NP 384,032 415,604 450,476 429,284 376,562 661,542 284,115 22.22%
-
NP to SH 383,845 415,860 450,748 429,476 375,918 661,482 279,203 23.61%
-
Tax Rate 7.34% 1.27% -6.24% -3.88% 4.24% -15.97% 24.68% -
Total Cost 2,741,541 3,346,580 3,984,944 4,253,550 4,014,984 6,375,846 5,862,897 -39.72%
-
Net Worth 2,372,765 2,402,883 2,304,467 2,184,725 623,057 0 1,215,668 56.11%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 26,928,931 34,600,829 2,474,867 - - -
Div Payout % - - 5,974.28% 8,056.52% 658.35% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,372,765 2,402,883 2,304,467 2,184,725 623,057 0 1,215,668 56.11%
NOSH 1,592,460 1,612,673 1,449,350 1,400,465 66,780 1,344,475 1,335,899 12.41%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.29% 11.05% 10.16% 9.17% 8.57% 9.40% 4.62% -
ROE 16.18% 17.31% 19.56% 19.66% 60.33% 0.00% 22.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 196.27 233.29 306.03 334.38 6,576.14 523.43 460.14 -43.30%
EPS 24.00 26.00 31.10 30.67 562.92 49.20 20.90 9.64%
DPS 0.00 0.00 1,858.00 2,470.67 3,706.00 0.00 0.00 -
NAPS 1.49 1.49 1.59 1.56 9.33 0.00 0.91 38.87%
Adjusted Per Share Value based on latest NOSH - 1,524,409
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 195.35 235.14 277.21 292.68 274.47 439.84 384.19 -36.26%
EPS 23.99 25.99 28.17 26.84 23.49 41.34 17.45 23.61%
DPS 0.00 0.00 1,683.06 2,162.55 154.68 0.00 0.00 -
NAPS 1.483 1.5018 1.4403 1.3655 0.3894 0.00 0.7598 56.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 - - - -
Price 5.50 8.33 6.83 5.90 0.00 0.00 0.00 -
P/RPS 2.80 3.57 2.23 1.76 0.00 0.00 0.00 -
P/EPS 22.82 32.30 21.96 19.24 0.00 0.00 0.00 -
EY 4.38 3.10 4.55 5.20 0.00 0.00 0.00 -
DY 0.00 0.00 272.04 418.76 0.00 0.00 0.00 -
P/NAPS 3.69 5.59 4.30 3.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 06/05/11 22/02/11 22/11/10 - - -
Price 6.00 6.64 6.83 6.40 4.50 0.00 0.00 -
P/RPS 3.06 2.85 2.23 1.91 0.07 0.00 0.00 -
P/EPS 24.89 25.75 21.96 20.87 0.80 0.00 0.00 -
EY 4.02 3.88 4.55 4.79 125.09 0.00 0.00 -
DY 0.00 0.00 272.04 386.04 823.56 0.00 0.00 -
P/NAPS 4.03 4.46 4.30 4.10 0.48 0.00 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