[MHB] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1145.33%
YoY- 116.51%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 786,720 921,826 921,826 857,011 841,783 965,712 665,267 14.36%
PBT 52,655 56,754 56,754 60,192 10,245 60,503 86,752 -32.94%
Tax -4,766 -6,124 -6,124 41,004 -1,852 -4,969 -8,679 -38.10%
NP 47,889 50,630 50,630 101,196 8,393 55,534 78,073 -32.37%
-
NP to SH 47,552 50,595 50,595 100,361 8,059 55,321 78,267 -32.89%
-
Tax Rate 9.05% 10.79% 10.79% -68.12% 18.08% 8.21% 10.00% -
Total Cost 738,831 871,196 871,196 755,815 833,390 910,178 587,194 20.18%
-
Net Worth 2,609,440 2,558,399 0 2,510,880 2,410,239 2,561,440 2,501,189 3.44%
Dividend
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 160,000 - - - -
Div Payout % - - - 159.42% - - - -
Equity
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,609,440 2,558,399 0 2,510,880 2,410,239 2,561,440 2,501,189 3.44%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,597,285 0.13%
Ratio Analysis
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.09% 5.49% 5.49% 11.81% 1.00% 5.75% 11.74% -
ROE 1.82% 1.98% 0.00% 4.00% 0.33% 2.16% 3.13% -
Per Share
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.17 57.61 57.61 53.56 52.61 60.36 41.65 14.20%
EPS 3.00 3.20 3.20 6.30 0.50 3.50 4.90 -32.47%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.6309 1.599 0.00 1.5693 1.5064 1.6009 1.5659 3.30%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.17 57.61 57.61 53.56 52.61 60.36 41.58 14.36%
EPS 3.00 3.20 3.20 6.30 0.50 3.50 4.89 -32.36%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.6309 1.599 0.00 1.5693 1.5064 1.6009 1.5632 3.45%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.44 3.77 3.77 4.40 4.76 5.30 5.49 -
P/RPS 7.00 6.54 6.54 8.21 9.05 8.78 13.18 -39.74%
P/EPS 115.75 119.22 119.22 70.15 945.03 153.29 112.04 2.64%
EY 0.86 0.84 0.84 1.43 0.11 0.65 0.89 -2.70%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 2.11 2.36 0.00 2.80 3.16 3.31 3.51 -33.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/08/13 21/05/13 - 21/02/13 20/11/12 02/08/12 09/05/12 -
Price 4.18 3.69 0.00 4.08 4.82 5.38 4.88 -
P/RPS 8.50 6.40 0.00 7.62 9.16 8.91 11.72 -22.67%
P/EPS 140.65 116.69 0.00 65.05 956.94 155.60 99.59 31.82%
EY 0.71 0.86 0.00 1.54 0.10 0.64 1.00 -23.97%
DY 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
P/NAPS 2.56 2.31 0.00 2.60 3.20 3.36 3.12 -14.64%

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