[MHB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.01%
YoY- -14.04%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Revenue 297,442 582,143 980,916 786,720 965,712 957,798 1,022,875 -19.32%
PBT -821 17,572 25,695 52,655 60,503 96,401 101,545 -
Tax -1,700 623 14,328 -4,766 -4,969 -17,112 -23,521 -36.65%
NP -2,521 18,195 40,023 47,889 55,534 79,289 78,024 -
-
NP to SH -2,559 18,026 39,731 47,552 55,321 79,021 77,712 -
-
Tax Rate - -3.55% -55.76% 9.05% 8.21% 17.75% 23.16% -
Total Cost 299,963 563,948 940,893 738,831 910,178 878,509 944,851 -18.07%
-
Net Worth 2,668,639 2,689,119 2,581,439 2,609,440 2,561,440 2,402,883 1,089,649 16.84%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Div - - - - - - 2,164,116 -
Div Payout % - - - - - - 2,784.79% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Net Worth 2,668,639 2,689,119 2,581,439 2,609,440 2,561,440 2,402,883 1,089,649 16.84%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,612,673 116,789 57.60%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
NP Margin -0.85% 3.13% 4.08% 6.09% 5.75% 8.28% 7.63% -
ROE -0.10% 0.67% 1.54% 1.82% 2.16% 3.29% 7.13% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
RPS 18.59 36.38 61.31 49.17 60.36 59.39 875.82 -48.80%
EPS -0.20 1.10 2.50 3.00 3.50 4.90 66.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1,853.00 -
NAPS 1.6679 1.6807 1.6134 1.6309 1.6009 1.49 9.33 -25.86%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
RPS 18.59 36.38 61.31 49.17 60.36 59.86 63.93 -19.32%
EPS -0.20 1.10 2.50 3.00 3.50 4.94 4.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 135.26 -
NAPS 1.6679 1.6807 1.6134 1.6309 1.6009 1.5018 0.681 16.84%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 1.13 1.21 3.72 3.44 5.30 8.33 0.00 -
P/RPS 6.08 3.33 6.07 7.00 8.78 14.03 0.00 -
P/EPS -706.53 107.40 149.81 115.75 153.29 170.00 0.00 -
EY -0.14 0.93 0.67 0.86 0.65 0.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 2.31 2.11 3.31 5.59 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Date 02/08/16 28/07/15 05/08/14 14/08/13 02/08/12 16/08/11 22/11/10 -
Price 0.98 1.18 3.50 4.18 5.38 6.64 4.50 -
P/RPS 5.27 3.24 5.71 8.50 8.91 11.18 0.51 50.06%
P/EPS -612.74 104.74 140.95 140.65 155.60 135.51 6.76 -
EY -0.16 0.95 0.71 0.71 0.64 0.74 14.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 411.78 -
P/NAPS 0.59 0.70 2.17 2.56 3.36 4.46 0.48 3.65%

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