[MHB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1.08%
YoY- -40.48%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,459,033 2,246,236 2,349,770 2,748,543 2,700,505 2,918,468 2,828,346 -8.88%
PBT 22,501 111,595 111,905 120,028 119,113 126,896 147,944 -71.40%
Tax 21,945 -23,885 -1,759 11,946 11,508 88,926 65,428 -51.62%
NP 44,446 87,710 110,146 131,974 130,621 215,822 213,372 -64.75%
-
NP to SH 43,887 87,501 109,622 131,327 129,930 215,478 212,826 -64.99%
-
Tax Rate -97.53% 21.40% 1.57% -9.95% -9.66% -70.08% -44.22% -
Total Cost 2,414,587 2,158,526 2,239,624 2,616,569 2,569,884 2,702,646 2,614,974 -5.16%
-
Net Worth 2,683,359 2,704,640 2,689,119 2,671,360 2,636,160 2,619,840 2,581,439 2.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - 80,000 80,000 -
Div Payout % - - - - - 37.13% 37.59% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,683,359 2,704,640 2,689,119 2,671,360 2,636,160 2,619,840 2,581,439 2.60%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.81% 3.90% 4.69% 4.80% 4.84% 7.40% 7.54% -
ROE 1.64% 3.24% 4.08% 4.92% 4.93% 8.22% 8.24% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 153.69 140.39 146.86 171.78 168.78 182.40 176.77 -8.88%
EPS 2.74 5.47 6.85 8.21 8.12 13.47 13.30 -65.01%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.6771 1.6904 1.6807 1.6696 1.6476 1.6374 1.6134 2.60%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 153.69 140.39 146.86 171.78 168.78 182.40 176.77 -8.88%
EPS 2.74 5.47 6.85 8.21 8.12 13.47 13.30 -65.01%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.6771 1.6904 1.6807 1.6696 1.6476 1.6374 1.6134 2.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.00 1.04 1.21 1.21 1.78 3.00 3.72 -
P/RPS 0.65 0.74 0.82 0.70 1.05 1.64 2.10 -54.14%
P/EPS 36.46 19.02 17.66 14.74 21.92 22.28 27.97 19.27%
EY 2.74 5.26 5.66 6.78 4.56 4.49 3.58 -16.28%
DY 0.00 0.00 0.00 0.00 0.00 1.67 1.34 -
P/NAPS 0.60 0.62 0.72 0.72 1.08 1.83 2.31 -59.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 03/02/16 03/11/15 28/07/15 27/04/15 05/02/15 05/11/14 05/08/14 -
Price 0.92 1.10 1.18 1.24 1.53 2.20 3.50 -
P/RPS 0.60 0.78 0.80 0.72 0.91 1.21 1.98 -54.78%
P/EPS 33.54 20.11 17.22 15.11 18.84 16.34 26.31 17.51%
EY 2.98 4.97 5.81 6.62 5.31 6.12 3.80 -14.92%
DY 0.00 0.00 0.00 0.00 0.00 2.27 1.43 -
P/NAPS 0.55 0.65 0.70 0.74 0.93 1.34 2.17 -59.84%

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