[MHB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.03%
YoY- -50.8%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 921,826 921,826 3,329,773 2,472,762 1,630,979 665,267 3,060,328 -61.72%
PBT 56,754 56,754 217,692 157,500 147,255 86,752 364,928 -77.45%
Tax -6,124 -6,124 25,504 -15,500 -13,648 -8,679 -30,488 -72.32%
NP 50,630 50,630 243,196 142,000 133,607 78,073 334,440 -77.93%
-
NP to SH 50,595 50,595 242,008 141,647 133,588 78,267 334,242 -77.93%
-
Tax Rate 10.79% 10.79% -11.72% 9.84% 9.27% 10.00% 8.35% -
Total Cost 871,196 871,196 3,086,577 2,330,762 1,497,372 587,194 2,725,888 -59.87%
-
Net Worth 2,558,399 0 2,510,880 2,410,239 2,561,440 2,501,189 2,422,585 4.46%
Dividend
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 160,000 - - - 159,380 -
Div Payout % - - 66.11% - - - 47.68% -
Equity
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,558,399 0 2,510,880 2,410,239 2,561,440 2,501,189 2,422,585 4.46%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,597,285 1,593,806 0.31%
Ratio Analysis
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.49% 5.49% 7.30% 5.74% 8.19% 11.74% 10.93% -
ROE 1.98% 0.00% 9.64% 5.88% 5.22% 3.13% 13.80% -
Per Share
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.61 57.61 208.11 154.55 101.94 41.65 192.01 -61.84%
EPS 3.20 3.20 15.10 8.90 8.30 4.90 20.90 -77.73%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.599 0.00 1.5693 1.5064 1.6009 1.5659 1.52 4.13%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.61 57.61 208.11 154.55 101.94 41.58 191.27 -61.73%
EPS 3.20 3.20 15.10 8.90 8.30 4.89 20.89 -77.72%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 9.96 -
NAPS 1.599 0.00 1.5693 1.5064 1.6009 1.5632 1.5141 4.46%
Price Multiplier on Financial Quarter End Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.77 3.77 4.40 4.76 5.30 5.49 5.66 -
P/RPS 6.54 6.54 2.11 3.08 5.20 13.18 2.95 89.12%
P/EPS 119.22 119.22 29.09 53.77 63.48 112.04 26.99 228.39%
EY 0.84 0.84 3.44 1.86 1.58 0.89 3.71 -69.54%
DY 0.00 0.00 2.27 0.00 0.00 0.00 1.77 -
P/NAPS 2.36 0.00 2.80 3.16 3.31 3.51 3.72 -30.52%
Price Multiplier on Announcement Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/05/13 - 21/02/13 20/11/12 02/08/12 09/05/12 21/02/12 -
Price 3.69 0.00 4.08 4.82 5.38 4.88 5.51 -
P/RPS 6.40 0.00 1.96 3.12 5.28 11.72 2.87 90.01%
P/EPS 116.69 0.00 26.97 54.45 64.44 99.59 26.27 229.87%
EY 0.86 0.00 3.71 1.84 1.55 1.00 3.81 -69.62%
DY 0.00 0.00 2.45 0.00 0.00 0.00 1.81 -
P/NAPS 2.31 0.00 2.60 3.20 3.36 3.12 3.63 -30.35%

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