[MHB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 10.92%
YoY- 4.03%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,459,033 2,317,190 2,603,278 2,877,984 2,700,505 2,922,882 3,304,748 -17.84%
PBT 22,501 96,442 105,148 140,008 119,113 106,466 119,564 -67.06%
Tax 21,944 -2,090 3,038 3,584 11,508 45,101 29,572 -17.99%
NP 44,445 94,352 108,186 143,592 130,621 151,568 149,136 -55.28%
-
NP to SH 43,886 94,690 108,108 144,112 129,930 151,264 148,724 -55.57%
-
Tax Rate -97.52% 2.17% -2.89% -2.56% -9.66% -42.36% -24.73% -
Total Cost 2,414,588 2,222,838 2,495,092 2,734,392 2,569,884 2,771,314 3,155,612 -16.30%
-
Net Worth 2,683,359 2,704,640 2,689,119 2,671,360 2,636,160 2,619,840 2,581,439 2.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,683,359 2,704,640 2,689,119 2,671,360 2,636,160 2,619,840 2,581,439 2.60%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.81% 4.07% 4.16% 4.99% 4.84% 5.19% 4.51% -
ROE 1.64% 3.50% 4.02% 5.39% 4.93% 5.77% 5.76% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 153.69 144.82 162.70 179.87 168.78 182.68 206.55 -17.84%
EPS 2.70 5.87 6.80 9.20 8.10 9.47 9.20 -55.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6771 1.6904 1.6807 1.6696 1.6476 1.6374 1.6134 2.60%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 153.69 144.82 162.70 179.87 168.78 182.68 206.55 -17.84%
EPS 2.70 5.87 6.80 9.20 8.10 9.47 9.20 -55.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6771 1.6904 1.6807 1.6696 1.6476 1.6374 1.6134 2.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.00 1.04 1.21 1.21 1.78 3.00 3.72 -
P/RPS 0.65 0.72 0.74 0.67 1.05 1.64 1.80 -49.19%
P/EPS 36.46 17.57 17.91 13.43 21.92 31.73 40.02 -6.00%
EY 2.74 5.69 5.58 7.44 4.56 3.15 2.50 6.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.72 0.72 1.08 1.83 2.31 -59.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 03/02/16 03/11/15 28/07/15 27/04/15 05/02/15 05/11/14 05/08/14 -
Price 0.92 1.10 1.18 1.24 1.53 2.20 3.50 -
P/RPS 0.60 0.76 0.73 0.69 0.91 1.20 1.69 -49.76%
P/EPS 33.54 18.59 17.46 13.77 18.84 23.27 37.65 -7.39%
EY 2.98 5.38 5.73 7.26 5.31 4.30 2.66 7.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.70 0.74 0.93 1.34 2.17 -59.84%

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