[MHB] QoQ Annualized 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- 28.14%
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,417,092 3,687,304 3,687,304 3,329,773 3,297,016 3,261,958 2,661,068 22.15%
PBT 218,818 227,016 227,016 217,692 210,000 294,510 347,008 -30.86%
Tax -21,780 -24,496 -24,496 25,504 -20,666 -27,296 -34,716 -31.14%
NP 197,038 202,520 202,520 243,196 189,333 267,214 312,292 -30.83%
-
NP to SH 196,294 202,380 202,380 242,008 188,862 267,176 313,068 -31.17%
-
Tax Rate 9.95% 10.79% 10.79% -11.72% 9.84% 9.27% 10.00% -
Total Cost 3,220,054 3,484,784 3,484,784 3,086,577 3,107,682 2,994,744 2,348,776 28.72%
-
Net Worth 2,609,440 2,558,399 0 2,510,880 2,410,239 2,561,440 2,501,189 3.44%
Dividend
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 160,000 - - - -
Div Payout % - - - 66.11% - - - -
Equity
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,609,440 2,558,399 0 2,510,880 2,410,239 2,561,440 2,501,189 3.44%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,597,285 0.13%
Ratio Analysis
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.77% 5.49% 5.49% 7.30% 5.74% 8.19% 11.74% -
ROE 7.52% 7.91% 0.00% 9.64% 7.84% 10.43% 12.52% -
Per Share
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 213.57 230.46 230.46 208.11 206.06 203.87 166.60 21.99%
EPS 12.20 12.80 12.80 15.10 11.87 16.60 19.60 -31.57%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.6309 1.599 0.00 1.5693 1.5064 1.6009 1.5659 3.30%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 213.57 230.46 230.46 208.11 206.06 203.87 166.32 22.15%
EPS 12.20 12.80 12.80 15.10 11.87 16.60 19.57 -31.49%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.6309 1.599 0.00 1.5693 1.5064 1.6009 1.5632 3.45%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.44 3.77 3.77 4.40 4.76 5.30 5.49 -
P/RPS 1.61 1.64 1.64 2.11 2.31 2.60 3.30 -43.69%
P/EPS 28.04 29.81 29.81 29.09 40.33 31.74 28.01 0.08%
EY 3.57 3.36 3.36 3.44 2.48 3.15 3.57 0.00%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 2.11 2.36 0.00 2.80 3.16 3.31 3.51 -33.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/08/13 21/05/13 - 21/02/13 20/11/12 02/08/12 09/05/12 -
Price 4.18 3.69 0.00 4.08 4.82 5.38 4.88 -
P/RPS 1.96 1.60 0.00 1.96 2.34 2.64 2.93 -27.51%
P/EPS 34.07 29.17 0.00 26.97 40.83 32.22 24.90 28.52%
EY 2.94 3.43 0.00 3.71 2.45 3.10 4.02 -22.15%
DY 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
P/NAPS 2.56 2.31 0.00 2.60 3.20 3.36 3.12 -14.64%

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