[MHB] QoQ Quarter Result on 30-Mar-2013 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Mar-2013 [#1]
Profit Trend
QoQ- -49.59%
YoY- -35.36%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 449,666 786,720 921,826 921,826 857,011 841,783 965,712 -45.69%
PBT 41,116 52,655 56,754 56,754 60,192 10,245 60,503 -26.54%
Tax -4,458 -4,766 -6,124 -6,124 41,004 -1,852 -4,969 -8.30%
NP 36,658 47,889 50,630 50,630 101,196 8,393 55,534 -28.23%
-
NP to SH 36,434 47,552 50,595 50,595 100,361 8,059 55,321 -28.36%
-
Tax Rate 10.84% 9.05% 10.79% 10.79% -68.12% 18.08% 8.21% -
Total Cost 413,008 738,831 871,196 871,196 755,815 833,390 910,178 -46.79%
-
Net Worth 2,487,360 2,609,440 2,558,399 0 2,510,880 2,410,239 2,561,440 -2.31%
Dividend
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 160,000 - - -
Div Payout % - - - - 159.42% - - -
Equity
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,487,360 2,609,440 2,558,399 0 2,510,880 2,410,239 2,561,440 -2.31%
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
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.15% 6.09% 5.49% 5.49% 11.81% 1.00% 5.75% -
ROE 1.46% 1.82% 1.98% 0.00% 4.00% 0.33% 2.16% -
Per Share
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.10 49.17 57.61 57.61 53.56 52.61 60.36 -45.69%
EPS 2.30 3.00 3.20 3.20 6.30 0.50 3.50 -28.48%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.5546 1.6309 1.599 0.00 1.5693 1.5064 1.6009 -2.31%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.10 49.17 57.61 57.61 53.56 52.61 60.36 -45.69%
EPS 2.30 3.00 3.20 3.20 6.30 0.50 3.50 -28.48%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.5546 1.6309 1.599 0.00 1.5693 1.5064 1.6009 -2.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.90 3.44 3.77 3.77 4.40 4.76 5.30 -
P/RPS 13.88 7.00 6.54 6.54 8.21 9.05 8.78 44.16%
P/EPS 171.27 115.75 119.22 119.22 70.15 945.03 153.29 9.26%
EY 0.58 0.86 0.84 0.84 1.43 0.11 0.65 -8.69%
DY 0.00 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 2.51 2.11 2.36 0.00 2.80 3.16 3.31 -19.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 22/10/13 14/08/13 21/05/13 - 21/02/13 20/11/12 02/08/12 -
Price 3.87 4.18 3.69 0.00 4.08 4.82 5.38 -
P/RPS 13.77 8.50 6.40 0.00 7.62 9.16 8.91 41.57%
P/EPS 169.95 140.65 116.69 0.00 65.05 956.94 155.60 7.29%
EY 0.59 0.71 0.86 0.00 1.54 0.10 0.64 -6.29%
DY 0.00 0.00 0.00 0.00 2.45 0.00 0.00 -
P/NAPS 2.49 2.56 2.31 0.00 2.60 3.20 3.36 -21.28%

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