[MHB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
06-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 39.94%
YoY- 61.44%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,060,328 2,344,180 1,881,092 4,435,420 3,512,126 2,195,773 1,172,898 89.19%
PBT 364,928 310,847 210,481 424,026 309,946 196,617 95,072 144.55%
Tax -30,488 -22,823 -2,679 26,450 12,017 -8,336 15,185 -
NP 334,440 288,024 207,802 450,476 321,963 188,281 110,257 109.12%
-
NP to SH 334,242 287,884 207,930 450,748 322,107 187,959 110,247 109.05%
-
Tax Rate 8.35% 7.34% 1.27% -6.24% -3.88% 4.24% -15.97% -
Total Cost 2,725,888 2,056,156 1,673,290 3,984,944 3,190,163 2,007,492 1,062,641 87.06%
-
Net Worth 2,422,585 2,372,765 2,402,883 2,304,467 2,184,725 623,057 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 159,380 - - 26,928,931 25,950,620 1,237,433 - -
Div Payout % 47.68% - - 5,974.28% 8,056.52% 658.35% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,422,585 2,372,765 2,402,883 2,304,467 2,184,725 623,057 0 -
NOSH 1,593,806 1,592,460 1,612,673 1,449,350 1,400,465 66,780 1,344,475 11.97%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.93% 12.29% 11.05% 10.16% 9.17% 8.57% 9.40% -
ROE 13.80% 12.13% 8.65% 19.56% 14.74% 30.17% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 192.01 147.20 116.64 306.03 250.78 3,288.07 87.24 68.95%
EPS 20.90 18.00 13.00 31.10 23.00 281.46 8.20 86.27%
DPS 10.00 0.00 0.00 1,858.00 1,853.00 1,853.00 0.00 -
NAPS 1.52 1.49 1.49 1.59 1.56 9.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,608,012
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 191.27 146.51 117.57 277.21 219.51 137.24 73.31 89.18%
EPS 20.89 17.99 13.00 28.17 20.13 11.75 6.89 109.05%
DPS 9.96 0.00 0.00 1,683.06 1,621.91 77.34 0.00 -
NAPS 1.5141 1.483 1.5018 1.4403 1.3655 0.3894 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - - -
Price 5.66 5.50 8.33 6.83 5.90 0.00 0.00 -
P/RPS 2.95 3.74 7.14 2.23 2.35 0.00 0.00 -
P/EPS 26.99 30.42 64.61 21.96 25.65 0.00 0.00 -
EY 3.71 3.29 1.55 4.55 3.90 0.00 0.00 -
DY 1.77 0.00 0.00 272.04 314.07 0.00 0.00 -
P/NAPS 3.72 3.69 5.59 4.30 3.78 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 17/11/11 16/08/11 06/05/11 22/02/11 22/11/10 - -
Price 5.51 6.00 6.64 6.83 6.40 4.50 0.00 -
P/RPS 2.87 4.08 5.69 2.23 2.55 0.14 0.00 -
P/EPS 26.27 33.19 51.50 21.96 27.83 1.60 0.00 -
EY 3.81 3.01 1.94 4.55 3.59 62.55 0.00 -
DY 1.81 0.00 0.00 272.04 289.53 411.78 0.00 -
P/NAPS 3.63 4.03 4.46 4.30 4.10 0.48 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