[MHB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 93.99%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Revenue 671,458 2,884,518 2,158,212 1,708,546 921,826 921,826 3,329,773 -72.32%
PBT 34,087 197,571 150,525 109,409 56,754 56,754 217,692 -77.40%
Tax 458 39,615 -15,348 -10,890 -6,124 -6,124 25,504 -96.02%
NP 34,545 237,186 135,177 98,519 50,630 50,630 243,196 -79.10%
-
NP to SH 34,631 236,474 134,581 98,147 50,595 50,595 242,008 -78.97%
-
Tax Rate -1.34% -20.05% 10.20% 9.95% 10.79% 10.79% -11.72% -
Total Cost 636,913 2,647,332 2,023,035 1,610,027 871,196 871,196 3,086,577 -71.80%
-
Net Worth 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 0 2,510,880 3.56%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Div - 80,000 - - - - 160,000 -
Div Payout % - 33.83% - - - - 66.11% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Net Worth 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 0 2,510,880 3.56%
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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
NP Margin 5.14% 8.22% 6.26% 5.77% 5.49% 5.49% 7.30% -
ROE 1.32% 9.14% 5.41% 3.76% 1.98% 0.00% 9.64% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 41.97 180.28 134.89 106.78 57.61 57.61 208.11 -72.31%
EPS 2.20 14.80 8.40 6.10 3.20 3.20 15.10 -78.67%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.6394 1.6165 1.5546 1.6309 1.599 0.00 1.5693 3.56%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 41.97 180.28 134.89 106.78 57.61 57.61 208.11 -72.31%
EPS 2.20 14.80 8.40 6.10 3.20 3.20 15.10 -78.67%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.6394 1.6165 1.5546 1.6309 1.599 0.00 1.5693 3.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 -
Price 3.76 3.50 3.90 3.44 3.77 3.77 4.40 -
P/RPS 8.96 1.94 2.89 3.22 6.54 6.54 2.11 219.00%
P/EPS 173.72 23.68 46.37 56.08 119.22 119.22 29.09 319.36%
EY 0.58 4.22 2.16 1.78 0.84 0.84 3.44 -76.02%
DY 0.00 1.43 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 2.29 2.17 2.51 2.11 2.36 0.00 2.80 -14.89%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 07/05/14 11/02/14 22/10/13 14/08/13 21/05/13 - 21/02/13 -
Price 3.94 3.68 3.87 4.18 3.69 0.00 4.08 -
P/RPS 9.39 2.04 2.87 3.91 6.40 0.00 1.96 251.41%
P/EPS 182.03 24.90 46.01 68.14 116.69 0.00 26.97 362.62%
EY 0.55 4.02 2.17 1.47 0.86 0.00 3.71 -78.37%
DY 0.00 1.36 0.00 0.00 0.00 0.00 2.45 -
P/NAPS 2.40 2.28 2.49 2.56 2.31 0.00 2.60 -6.21%

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