[MHB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 71.37%
YoY- 96.34%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,344,180 1,881,092 4,435,420 3,512,126 2,195,773 1,172,898 6,147,012 -47.38%
PBT 310,847 210,481 424,026 309,946 196,617 95,072 377,206 -12.09%
Tax -22,823 -2,679 26,450 12,017 -8,336 15,185 -93,091 -60.79%
NP 288,024 207,802 450,476 321,963 188,281 110,257 284,115 0.91%
-
NP to SH 287,884 207,930 450,748 322,107 187,959 110,247 279,203 2.06%
-
Tax Rate 7.34% 1.27% -6.24% -3.88% 4.24% -15.97% 24.68% -
Total Cost 2,056,156 1,673,290 3,984,944 3,190,163 2,007,492 1,062,641 5,862,897 -50.23%
-
Net Worth 2,372,765 2,402,883 2,304,467 2,184,725 623,057 0 1,215,668 56.11%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 26,928,931 25,950,620 1,237,433 - - -
Div Payout % - - 5,974.28% 8,056.52% 658.35% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,372,765 2,402,883 2,304,467 2,184,725 623,057 0 1,215,668 56.11%
NOSH 1,592,460 1,612,673 1,449,350 1,400,465 66,780 1,344,475 1,335,899 12.41%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.29% 11.05% 10.16% 9.17% 8.57% 9.40% 4.62% -
ROE 12.13% 8.65% 19.56% 14.74% 30.17% 0.00% 22.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 147.20 116.64 306.03 250.78 3,288.07 87.24 460.14 -53.19%
EPS 18.00 13.00 31.10 23.00 281.46 8.20 20.90 -9.47%
DPS 0.00 0.00 1,858.00 1,853.00 1,853.00 0.00 0.00 -
NAPS 1.49 1.49 1.59 1.56 9.33 0.00 0.91 38.87%
Adjusted Per Share Value based on latest NOSH - 1,524,409
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 146.51 117.57 277.21 219.51 137.24 73.31 384.19 -47.38%
EPS 17.99 13.00 28.17 20.13 11.75 6.89 17.45 2.05%
DPS 0.00 0.00 1,683.06 1,621.91 77.34 0.00 0.00 -
NAPS 1.483 1.5018 1.4403 1.3655 0.3894 0.00 0.7598 56.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 - - - -
Price 5.50 8.33 6.83 5.90 0.00 0.00 0.00 -
P/RPS 3.74 7.14 2.23 2.35 0.00 0.00 0.00 -
P/EPS 30.42 64.61 21.96 25.65 0.00 0.00 0.00 -
EY 3.29 1.55 4.55 3.90 0.00 0.00 0.00 -
DY 0.00 0.00 272.04 314.07 0.00 0.00 0.00 -
P/NAPS 3.69 5.59 4.30 3.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 06/05/11 22/02/11 22/11/10 - - -
Price 6.00 6.64 6.83 6.40 4.50 0.00 0.00 -
P/RPS 4.08 5.69 2.23 2.55 0.14 0.00 0.00 -
P/EPS 33.19 51.50 21.96 27.83 1.60 0.00 0.00 -
EY 3.01 1.94 4.55 3.59 62.55 0.00 0.00 -
DY 0.00 0.00 272.04 289.53 411.78 0.00 0.00 -
P/NAPS 4.03 4.46 4.30 4.10 0.48 0.00 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