[MHB] QoQ TTM 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- 28.73%
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,487,383 3,542,446 3,586,332 3,329,773 3,188,910 2,810,215 2,802,301 19.13%
PBT 226,355 183,945 187,694 217,692 211,581 301,702 337,600 -27.38%
Tax 23,990 26,904 28,059 25,504 -23,165 -41,457 -53,600 -
NP 250,345 210,849 215,753 243,196 188,416 260,245 284,000 -9.60%
-
NP to SH 249,103 209,610 214,336 242,008 188,002 260,168 283,868 -9.92%
-
Tax Rate -10.60% -14.63% -14.95% -11.72% 10.95% 13.74% 15.88% -
Total Cost 3,237,038 3,331,597 3,370,579 3,086,577 3,000,494 2,549,970 2,518,301 22.25%
-
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 160,000 160,000 160,000 160,000 159,844 159,844 159,844 0.07%
Div Payout % 64.23% 76.33% 74.65% 66.11% 85.02% 61.44% 56.31% -
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 7.18% 5.95% 6.02% 7.30% 5.91% 9.26% 10.13% -
ROE 9.55% 8.19% 0.00% 9.64% 7.80% 10.16% 11.35% -
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 217.96 221.40 224.15 208.11 199.31 175.64 175.44 18.97%
EPS 15.57 13.10 13.40 15.13 11.75 16.26 17.77 -10.03%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 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 217.96 221.40 224.15 208.11 199.31 175.64 175.14 19.13%
EPS 15.57 13.10 13.40 15.13 11.75 16.26 17.74 -9.91%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 9.99 0.08%
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 1.58 1.70 1.68 2.11 2.39 3.02 3.13 -42.14%
P/EPS 22.10 28.78 28.14 29.09 40.51 32.59 30.89 -23.51%
EY 4.53 3.47 3.55 3.44 2.47 3.07 3.24 30.76%
DY 2.91 2.65 2.65 2.27 2.10 1.89 1.82 45.59%
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 - - - 21/02/13 20/11/12 02/08/12 09/05/12 -
Price 0.00 0.00 0.00 4.08 4.82 5.38 4.88 -
P/RPS 0.00 0.00 0.00 1.96 2.42 3.06 2.78 -
P/EPS 0.00 0.00 0.00 26.97 41.02 33.09 27.46 -
EY 0.00 0.00 0.00 3.71 2.44 3.02 3.64 -
DY 0.00 0.00 0.00 2.45 2.07 1.86 2.05 -
P/NAPS 0.00 0.00 0.00 2.60 3.20 3.36 3.12 -

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