[MHB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.58%
YoY- -82.64%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,329,773 2,472,762 1,630,979 665,267 3,060,328 2,344,180 1,881,092 46.07%
PBT 217,692 157,500 147,255 86,752 364,928 310,847 210,481 2.26%
Tax 25,504 -15,500 -13,648 -8,679 -30,488 -22,823 -2,679 -
NP 243,196 142,000 133,607 78,073 334,440 288,024 207,802 11.00%
-
NP to SH 242,008 141,647 133,588 78,267 334,242 287,884 207,930 10.59%
-
Tax Rate -11.72% 9.84% 9.27% 10.00% 8.35% 7.34% 1.27% -
Total Cost 3,086,577 2,330,762 1,497,372 587,194 2,725,888 2,056,156 1,673,290 50.12%
-
Net Worth 2,510,880 2,410,239 2,561,440 2,501,189 2,422,585 2,372,765 2,402,883 2.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 160,000 - - - 159,380 - - -
Div Payout % 66.11% - - - 47.68% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,510,880 2,410,239 2,561,440 2,501,189 2,422,585 2,372,765 2,402,883 2.96%
NOSH 1,600,000 1,600,000 1,600,000 1,597,285 1,593,806 1,592,460 1,612,673 -0.52%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.30% 5.74% 8.19% 11.74% 10.93% 12.29% 11.05% -
ROE 9.64% 5.88% 5.22% 3.13% 13.80% 12.13% 8.65% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 208.11 154.55 101.94 41.65 192.01 147.20 116.64 46.84%
EPS 15.10 8.90 8.30 4.90 20.90 18.00 13.00 10.44%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.5693 1.5064 1.6009 1.5659 1.52 1.49 1.49 3.50%
Adjusted Per Share Value based on latest NOSH - 1,597,285
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 208.11 154.55 101.94 41.58 191.27 146.51 117.57 46.07%
EPS 15.10 8.90 8.30 4.89 20.89 17.99 13.00 10.44%
DPS 10.00 0.00 0.00 0.00 9.96 0.00 0.00 -
NAPS 1.5693 1.5064 1.6009 1.5632 1.5141 1.483 1.5018 2.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.40 4.76 5.30 5.49 5.66 5.50 8.33 -
P/RPS 2.11 3.08 5.20 13.18 2.95 3.74 7.14 -55.46%
P/EPS 29.09 53.77 63.48 112.04 26.99 30.42 64.61 -41.11%
EY 3.44 1.86 1.58 0.89 3.71 3.29 1.55 69.73%
DY 2.27 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 2.80 3.16 3.31 3.51 3.72 3.69 5.59 -36.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 20/11/12 02/08/12 09/05/12 21/02/12 17/11/11 16/08/11 -
Price 4.08 4.82 5.38 4.88 5.51 6.00 6.64 -
P/RPS 1.96 3.12 5.28 11.72 2.87 4.08 5.69 -50.70%
P/EPS 26.97 54.45 64.44 99.59 26.27 33.19 51.50 -34.90%
EY 3.71 1.84 1.55 1.00 3.81 3.01 1.94 53.76%
DY 2.45 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 2.60 3.20 3.36 3.12 3.63 4.03 4.46 -30.10%

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