[MHB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
11-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 27.78%
YoY- -2.23%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Revenue 1,191,298 2,459,033 2,700,505 2,884,518 3,329,773 3,060,328 4,435,420 -20.40%
PBT -135,032 22,501 119,113 197,571 217,692 364,928 424,026 -
Tax 469 21,945 11,508 39,752 25,504 -30,488 26,450 -50.35%
NP -134,563 44,446 130,621 237,323 243,196 334,440 450,476 -
-
NP to SH -134,340 43,887 129,930 236,611 242,008 334,242 450,748 -
-
Tax Rate - -97.53% -9.66% -20.12% -11.72% 8.35% -6.24% -
Total Cost 1,325,861 2,414,587 2,569,884 2,647,195 3,086,577 2,725,888 3,984,944 -17.39%
-
Net Worth 2,558,559 2,683,359 2,636,160 2,586,400 2,510,880 2,429,641 2,556,739 0.01%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Div - - - 80,000 160,000 240,245 - -
Div Payout % - - - 33.81% 66.11% 71.88% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Net Worth 2,558,559 2,683,359 2,636,160 2,586,400 2,510,880 2,429,641 2,556,739 0.01%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,598,448 1,608,012 -0.08%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
NP Margin -11.30% 1.81% 4.84% 8.23% 7.30% 10.93% 10.16% -
ROE -5.25% 1.64% 4.93% 9.15% 9.64% 13.76% 17.63% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
RPS 74.46 153.69 168.78 180.28 208.11 191.46 275.83 -20.33%
EPS -8.40 2.74 8.12 14.79 15.13 20.91 28.03 -
DPS 0.00 0.00 0.00 5.00 10.00 15.00 0.00 -
NAPS 1.5991 1.6771 1.6476 1.6165 1.5693 1.52 1.59 0.09%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
RPS 74.46 153.69 168.78 180.28 208.11 191.27 277.21 -20.40%
EPS -8.40 2.74 8.12 14.79 15.13 20.89 28.17 -
DPS 0.00 0.00 0.00 5.00 10.00 15.02 0.00 -
NAPS 1.5991 1.6771 1.6476 1.6165 1.5693 1.5185 1.598 0.01%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/03/11 -
Price 0.915 1.00 1.78 3.50 4.40 5.66 6.83 -
P/RPS 1.23 0.65 1.05 1.94 2.11 2.96 2.48 -11.46%
P/EPS -10.90 36.46 21.92 23.67 29.09 27.07 24.37 -
EY -9.18 2.74 4.56 4.23 3.44 3.69 4.10 -
DY 0.00 0.00 0.00 1.43 2.27 2.65 0.00 -
P/NAPS 0.57 0.60 1.08 2.17 2.80 3.72 4.30 -29.59%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Date 07/02/17 03/02/16 05/02/15 11/02/14 21/02/13 21/02/12 - -
Price 1.01 0.92 1.53 3.68 4.08 5.51 0.00 -
P/RPS 1.36 0.60 0.91 2.04 1.96 2.88 0.00 -
P/EPS -12.03 33.54 18.84 24.88 26.97 26.35 0.00 -
EY -8.31 2.98 5.31 4.02 3.71 3.79 0.00 -
DY 0.00 0.00 0.00 1.36 2.45 2.72 0.00 -
P/NAPS 0.63 0.55 0.93 2.28 2.60 3.63 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