[MHB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 52.56%
YoY- -15.7%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,301,639 719,496 2,700,505 2,192,162 1,652,374 671,458 2,884,518 -41.25%
PBT 52,574 35,002 119,113 79,850 59,782 34,087 197,571 -58.72%
Tax 1,519 896 11,508 33,826 14,786 458 39,615 -88.69%
NP 54,093 35,898 130,621 113,676 74,568 34,545 237,186 -62.77%
-
NP to SH 54,054 36,028 129,930 113,448 74,362 34,631 236,474 -62.71%
-
Tax Rate -2.89% -2.56% -9.66% -42.36% -24.73% -1.34% -20.05% -
Total Cost 1,247,546 683,598 2,569,884 2,078,486 1,577,806 636,913 2,647,332 -39.52%
-
Net Worth 2,689,119 2,671,360 2,636,160 2,619,840 2,581,439 2,623,040 2,586,400 2.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 80,000 -
Div Payout % - - - - - - 33.83% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,689,119 2,671,360 2,636,160 2,619,840 2,581,439 2,623,040 2,586,400 2.63%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.16% 4.99% 4.84% 5.19% 4.51% 5.14% 8.22% -
ROE 2.01% 1.35% 4.93% 4.33% 2.88% 1.32% 9.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.35 44.97 168.78 137.01 103.27 41.97 180.28 -41.25%
EPS 3.40 2.30 8.10 7.10 4.60 2.20 14.80 -62.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.6807 1.6696 1.6476 1.6374 1.6134 1.6394 1.6165 2.63%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.35 44.97 168.78 137.01 103.27 41.97 180.28 -41.25%
EPS 3.40 2.30 8.10 7.10 4.60 2.20 14.80 -62.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.6807 1.6696 1.6476 1.6374 1.6134 1.6394 1.6165 2.63%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.21 1.21 1.78 3.00 3.72 3.76 3.50 -
P/RPS 1.49 2.69 1.05 2.19 3.60 8.96 1.94 -16.17%
P/EPS 35.82 53.74 21.92 42.31 80.04 173.72 23.68 31.87%
EY 2.79 1.86 4.56 2.36 1.25 0.58 4.22 -24.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 0.72 0.72 1.08 1.83 2.31 2.29 2.17 -52.16%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/07/15 27/04/15 05/02/15 05/11/14 05/08/14 07/05/14 11/02/14 -
Price 1.18 1.24 1.53 2.20 3.50 3.94 3.68 -
P/RPS 1.45 2.76 0.91 1.61 3.39 9.39 2.04 -20.40%
P/EPS 34.93 55.07 18.84 31.03 75.31 182.03 24.90 25.39%
EY 2.86 1.82 5.31 3.22 1.33 0.55 4.02 -20.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.70 0.74 0.93 1.34 2.17 2.40 2.28 -54.58%

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