[MHB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
11-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 75.71%
YoY- -2.29%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,192,162 1,652,374 671,458 2,884,518 2,158,212 1,708,546 921,826 78.06%
PBT 79,850 59,782 34,087 197,571 150,525 109,409 56,754 25.53%
Tax 33,826 14,786 458 39,615 -15,348 -10,890 -6,124 -
NP 113,676 74,568 34,545 237,186 135,177 98,519 50,630 71.38%
-
NP to SH 113,448 74,362 34,631 236,474 134,581 98,147 50,595 71.22%
-
Tax Rate -42.36% -24.73% -1.34% -20.05% 10.20% 9.95% 10.79% -
Total Cost 2,078,486 1,577,806 636,913 2,647,332 2,023,035 1,610,027 871,196 78.45%
-
Net Worth 2,619,840 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 1.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 80,000 - - - -
Div Payout % - - - 33.83% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,619,840 2,581,439 2,623,040 2,586,400 2,487,360 2,609,440 2,558,399 1.59%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.19% 4.51% 5.14% 8.22% 6.26% 5.77% 5.49% -
ROE 4.33% 2.88% 1.32% 9.14% 5.41% 3.76% 1.98% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 137.01 103.27 41.97 180.28 134.89 106.78 57.61 78.07%
EPS 7.10 4.60 2.20 14.80 8.40 6.10 3.20 70.03%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.6374 1.6134 1.6394 1.6165 1.5546 1.6309 1.599 1.59%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 137.01 103.27 41.97 180.28 134.89 106.78 57.61 78.07%
EPS 7.10 4.60 2.20 14.80 8.40 6.10 3.20 70.03%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.6374 1.6134 1.6394 1.6165 1.5546 1.6309 1.599 1.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.00 3.72 3.76 3.50 3.90 3.44 3.77 -
P/RPS 2.19 3.60 8.96 1.94 2.89 3.22 6.54 -51.74%
P/EPS 42.31 80.04 173.72 23.68 46.37 56.08 119.22 -49.84%
EY 2.36 1.25 0.58 4.22 2.16 1.78 0.84 98.98%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.83 2.31 2.29 2.17 2.51 2.11 2.36 -15.58%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 05/08/14 07/05/14 11/02/14 22/10/13 14/08/13 21/05/13 -
Price 2.20 3.50 3.94 3.68 3.87 4.18 3.69 -
P/RPS 1.61 3.39 9.39 2.04 2.87 3.91 6.40 -60.11%
P/EPS 31.03 75.31 182.03 24.90 46.01 68.14 116.69 -58.61%
EY 3.22 1.33 0.55 4.02 2.17 1.47 0.86 140.92%
DY 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
P/NAPS 1.34 2.17 2.40 2.28 2.49 2.56 2.31 -30.42%

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