[MHB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
03-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 31.38%
YoY- -37.4%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 554,162 256,720 2,459,033 1,737,893 1,301,639 719,496 2,700,505 -65.24%
PBT -6,162 -5,341 22,501 72,332 52,574 35,002 119,113 -
Tax -4,322 -2,622 21,944 -1,568 1,519 896 11,508 -
NP -10,484 -7,963 44,445 70,764 54,093 35,898 130,621 -
-
NP to SH -10,135 -7,576 43,886 71,018 54,054 36,028 129,930 -
-
Tax Rate - - -97.52% 2.17% -2.89% -2.56% -9.66% -
Total Cost 564,646 264,683 2,414,588 1,667,129 1,247,546 683,598 2,569,884 -63.62%
-
Net Worth 2,668,639 2,673,920 2,683,359 2,704,640 2,689,119 2,671,360 2,636,160 0.82%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,668,639 2,673,920 2,683,359 2,704,640 2,689,119 2,671,360 2,636,160 0.82%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -1.89% -3.10% 1.81% 4.07% 4.16% 4.99% 4.84% -
ROE -0.38% -0.28% 1.64% 2.63% 2.01% 1.35% 4.93% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.64 16.05 153.69 108.62 81.35 44.97 168.78 -65.23%
EPS -0.60 -0.50 2.70 4.40 3.40 2.30 8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6679 1.6712 1.6771 1.6904 1.6807 1.6696 1.6476 0.82%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.64 16.05 153.69 108.62 81.35 44.97 168.78 -65.23%
EPS -0.60 -0.50 2.70 4.40 3.40 2.30 8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6679 1.6712 1.6771 1.6904 1.6807 1.6696 1.6476 0.82%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.13 1.05 1.00 1.04 1.21 1.21 1.78 -
P/RPS 3.26 6.54 0.65 0.96 1.49 2.69 1.05 112.97%
P/EPS -178.39 -221.75 36.46 23.43 35.82 53.74 21.92 -
EY -0.56 -0.45 2.74 4.27 2.79 1.86 4.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.60 0.62 0.72 0.72 1.08 -26.55%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 02/08/16 27/04/16 03/02/16 03/11/15 28/07/15 27/04/15 05/02/15 -
Price 0.98 1.25 0.92 1.10 1.18 1.24 1.53 -
P/RPS 2.83 7.79 0.60 1.01 1.45 2.76 0.91 113.20%
P/EPS -154.71 -263.99 33.54 24.78 34.93 55.07 18.84 -
EY -0.65 -0.38 2.98 4.04 2.86 1.82 5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.75 0.55 0.65 0.70 0.74 0.93 -26.18%

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