[MHB] YoY TTM 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- 18.84%
YoY- -4.25%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Revenue 1,711,556 2,349,770 2,828,346 3,487,383 2,810,215 4,220,320 5,251,129 -17.70%
PBT -36,235 111,905 147,944 226,355 301,702 425,355 481,454 -
Tax 16,104 -1,759 65,428 23,990 -41,457 -5,847 -75,629 -
NP -20,131 110,146 213,372 250,345 260,245 419,508 405,825 -
-
NP to SH -20,302 109,622 212,826 249,103 260,168 419,522 401,099 -
-
Tax Rate - 1.57% -44.22% -10.60% 13.74% 1.37% 15.71% -
Total Cost 1,731,687 2,239,624 2,614,974 3,237,038 2,549,970 3,800,812 4,845,304 -16.37%
-
Net Worth 2,668,639 2,689,119 2,581,439 2,609,440 2,561,440 2,402,883 1,051,109 17.57%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/10 CAGR
Div - - 80,000 160,000 159,844 2,244,517 - -
Div Payout % - - 37.59% 64.23% 61.44% 535.02% - -
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 1,051,109 17.57%
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 -1.18% 4.69% 7.54% 7.18% 9.26% 9.94% 7.73% -
ROE -0.76% 4.08% 8.24% 9.55% 10.16% 17.46% 38.16% -
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 106.97 146.86 176.77 217.96 175.64 261.70 4,496.22 -47.78%
EPS -1.27 6.85 13.30 15.57 16.26 26.01 343.44 -
DPS 0.00 0.00 5.00 10.00 10.00 139.18 0.00 -
NAPS 1.6679 1.6807 1.6134 1.6309 1.6009 1.49 9.00 -25.39%
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 106.97 146.86 176.77 217.96 175.64 263.77 328.20 -17.70%
EPS -1.27 6.85 13.30 15.57 16.26 26.22 25.07 -
DPS 0.00 0.00 5.00 10.00 10.00 140.28 0.00 -
NAPS 1.6679 1.6807 1.6134 1.6309 1.6009 1.5018 0.6569 17.58%
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 1.06 0.82 2.10 1.58 3.02 3.18 0.00 -
P/EPS -89.06 17.66 27.97 22.10 32.59 32.02 0.00 -
EY -1.12 5.66 3.58 4.53 3.07 3.12 0.00 -
DY 0.00 0.00 1.34 2.91 1.89 16.71 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 - 02/08/12 16/08/11 - -
Price 0.98 1.18 3.50 0.00 5.38 6.64 0.00 -
P/RPS 0.92 0.80 1.98 0.00 3.06 2.54 0.00 -
P/EPS -77.23 17.22 26.31 0.00 33.09 25.52 0.00 -
EY -1.29 5.81 3.80 0.00 3.02 3.92 0.00 -
DY 0.00 0.00 1.43 0.00 1.86 20.96 0.00 -
P/NAPS 0.59 0.70 2.17 0.00 3.36 4.46 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