[MHB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 37.12%
YoY- -4.99%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Revenue 1,652,374 671,458 2,884,518 2,158,212 1,708,546 921,826 921,826 59.38%
PBT 59,782 34,087 197,571 150,525 109,409 56,754 56,754 4.23%
Tax 14,786 458 39,615 -15,348 -10,890 -6,124 -6,124 -
NP 74,568 34,545 237,186 135,177 98,519 50,630 50,630 36.23%
-
NP to SH 74,362 34,631 236,474 134,581 98,147 50,595 50,595 36.01%
-
Tax Rate -24.73% -1.34% -20.05% 10.20% 9.95% 10.79% 10.79% -
Total Cost 1,577,806 636,913 2,647,332 2,023,035 1,610,027 871,196 871,196 60.69%
-
Net Worth 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Div - - 80,000 - - - - -
Div Payout % - - 33.83% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Net Worth 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 0 -
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
NP Margin 4.51% 5.14% 8.22% 6.26% 5.77% 5.49% 5.49% -
ROE 2.88% 1.32% 9.14% 5.41% 3.76% 1.98% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 103.27 41.97 180.28 134.89 106.78 57.61 57.61 59.38%
EPS 4.60 2.20 14.80 8.40 6.10 3.20 3.20 33.62%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.6134 1.6394 1.6165 1.5546 1.6309 1.599 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 103.27 41.97 180.28 134.89 106.78 57.61 57.61 59.38%
EPS 4.60 2.20 14.80 8.40 6.10 3.20 3.20 33.62%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.6134 1.6394 1.6165 1.5546 1.6309 1.599 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 -
Price 3.72 3.76 3.50 3.90 3.44 3.77 3.77 -
P/RPS 3.60 8.96 1.94 2.89 3.22 6.54 6.54 -37.92%
P/EPS 80.04 173.72 23.68 46.37 56.08 119.22 119.22 -27.25%
EY 1.25 0.58 4.22 2.16 1.78 0.84 0.84 37.36%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.29 2.17 2.51 2.11 2.36 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 05/08/14 07/05/14 11/02/14 22/10/13 14/08/13 21/05/13 - -
Price 3.50 3.94 3.68 3.87 4.18 3.69 0.00 -
P/RPS 3.39 9.39 2.04 2.87 3.91 6.40 0.00 -
P/EPS 75.31 182.03 24.90 46.01 68.14 116.69 0.00 -
EY 1.33 0.55 4.02 2.17 1.47 0.86 0.00 -
DY 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.40 2.28 2.49 2.56 2.31 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