[MHB] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -29.51%
YoY- 154.62%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 957,798 923,294 1,316,353 1,022,875 1,172,898 1,596,239 1,459,117 -24.52%
PBT 96,401 114,080 113,329 101,545 95,072 177,451 107,386 -6.95%
Tax -17,112 14,433 20,353 -23,521 15,185 -60,029 -7,264 77.32%
NP 79,289 128,513 133,682 78,024 110,257 117,422 100,122 -14.44%
-
NP to SH 79,021 128,641 134,148 77,712 110,247 115,150 97,990 -13.39%
-
Tax Rate 17.75% -12.65% -17.96% 23.16% -15.97% 33.83% 6.76% -
Total Cost 878,509 794,781 1,182,671 944,851 1,062,641 1,478,817 1,358,995 -25.29%
-
Net Worth 2,402,883 2,556,739 2,378,078 1,089,649 0 1,218,447 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 80,400 - 2,164,116 - - - -
Div Payout % - 62.50% - 2,784.79% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,402,883 2,556,739 2,378,078 1,089,649 0 1,218,447 0 -
NOSH 1,612,673 1,608,012 1,524,409 116,789 1,344,475 1,338,953 1,342,328 13.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.28% 13.92% 10.16% 7.63% 9.40% 7.36% 6.86% -
ROE 3.29% 5.03% 5.64% 7.13% 0.00% 9.45% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 59.39 57.42 86.35 875.82 87.24 119.22 108.70 -33.24%
EPS 4.90 8.00 8.80 66.54 8.20 8.60 7.30 -23.39%
DPS 0.00 5.00 0.00 1,853.00 0.00 0.00 0.00 -
NAPS 1.49 1.59 1.56 9.33 0.00 0.91 0.00 -
Adjusted Per Share Value based on latest NOSH - 116,789
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 59.86 57.71 82.27 63.93 73.31 99.76 91.19 -24.52%
EPS 4.94 8.04 8.38 4.86 6.89 7.20 6.12 -13.34%
DPS 0.00 5.03 0.00 135.26 0.00 0.00 0.00 -
NAPS 1.5018 1.598 1.4863 0.681 0.00 0.7615 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 - - - - -
Price 8.33 6.83 5.90 0.00 0.00 0.00 0.00 -
P/RPS 14.03 11.90 6.83 0.00 0.00 0.00 0.00 -
P/EPS 170.00 85.38 67.05 0.00 0.00 0.00 0.00 -
EY 0.59 1.17 1.49 0.00 0.00 0.00 0.00 -
DY 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.59 4.30 3.78 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 06/05/11 22/02/11 22/11/10 - - - -
Price 6.64 6.83 6.40 4.50 0.00 0.00 0.00 -
P/RPS 11.18 11.90 7.41 0.51 0.00 0.00 0.00 -
P/EPS 135.51 85.38 72.73 6.76 0.00 0.00 0.00 -
EY 0.74 1.17 1.38 14.79 0.00 0.00 0.00 -
DY 0.00 0.73 0.00 411.78 0.00 0.00 0.00 -
P/NAPS 4.46 4.30 4.10 0.48 0.00 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