[MHB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -25.66%
YoY- -1.5%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
Revenue 1,608,796 2,246,236 2,918,468 3,080,038 3,188,910 3,660,533 5,108,365 -18.19%
PBT -58,225 111,595 126,896 207,279 211,581 424,176 487,397 -
Tax 17,345 -23,885 88,926 -21,472 -23,165 -2,470 -48,012 -
NP -40,880 87,710 215,822 185,807 188,416 421,706 439,385 -
-
NP to SH -41,800 87,501 215,478 185,176 188,002 422,035 437,257 -
-
Tax Rate - 21.40% -70.08% 10.36% 10.95% 0.58% 9.85% -
Total Cost 1,649,676 2,158,526 2,702,646 2,894,231 3,000,494 3,238,827 4,668,980 -16.54%
-
Net Worth 2,683,679 2,704,640 2,619,840 2,487,360 2,410,239 2,390,705 2,378,078 2.12%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
Div - - 80,000 - 159,844 80,400 - -
Div Payout % - - 37.13% - 85.02% 19.05% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
Net Worth 2,683,679 2,704,640 2,619,840 2,487,360 2,410,239 2,390,705 2,378,078 2.12%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,604,500 1,524,409 0.84%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
NP Margin -2.54% 3.90% 7.40% 6.03% 5.91% 11.52% 8.60% -
ROE -1.56% 3.24% 8.22% 7.44% 7.80% 17.65% 18.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
RPS 100.55 140.39 182.40 192.50 199.31 228.14 335.10 -18.87%
EPS -2.61 5.47 13.47 11.57 11.75 26.30 28.68 -
DPS 0.00 0.00 5.00 0.00 10.00 5.01 0.00 -
NAPS 1.6773 1.6904 1.6374 1.5546 1.5064 1.49 1.56 1.26%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
RPS 100.55 140.39 182.40 192.50 199.31 228.78 319.27 -18.19%
EPS -2.61 5.47 13.47 11.57 11.75 26.38 27.33 -
DPS 0.00 0.00 5.00 0.00 10.00 5.03 0.00 -
NAPS 1.6773 1.6904 1.6374 1.5546 1.5064 1.4942 1.4863 2.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/12/10 -
Price 1.01 1.04 3.00 3.90 4.76 5.50 5.90 -
P/RPS 1.00 0.74 1.64 2.03 2.39 2.41 1.76 -9.35%
P/EPS -38.66 19.02 22.28 33.70 40.51 20.91 20.57 -
EY -2.59 5.26 4.49 2.97 2.47 4.78 4.86 -
DY 0.00 0.00 1.67 0.00 2.10 0.91 0.00 -
P/NAPS 0.60 0.62 1.83 2.51 3.16 3.69 3.78 -27.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
Date 27/10/16 03/11/15 05/11/14 - 20/11/12 17/11/11 - -
Price 1.02 1.10 2.20 0.00 4.82 6.00 0.00 -
P/RPS 1.01 0.78 1.21 0.00 2.42 2.63 0.00 -
P/EPS -39.04 20.11 16.34 0.00 41.02 22.81 0.00 -
EY -2.56 4.97 6.12 0.00 2.44 4.38 0.00 -
DY 0.00 0.00 2.27 0.00 2.07 0.84 0.00 -
P/NAPS 0.61 0.65 1.34 0.00 3.20 4.03 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