Highlights

[MHB] YoY Quarter Result on 2019-12-31 [#4]

Stock [MHB]: MALAYSIA MARINE AND HEAVY ENGINEERING HOLDINGS BHD
Announcement Date 12-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     299.03%    YoY -     136.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 275,637 273,238 247,954 303,642 721,140 508,343 726,306 -14.91%
  YoY % 0.88% 10.20% -18.34% -57.89% 41.86% -30.01% -
  Horiz. % 37.95% 37.62% 34.14% 41.81% 99.29% 69.99% 100.00%
PBT 2,986 -26,303 26,297 -126,638 -49,831 39,263 47,046 -36.83%
  YoY % 111.35% -200.02% 120.77% -154.13% -226.92% -16.54% -
  Horiz. % 6.35% -55.91% 55.90% -269.18% -105.92% 83.46% 100.00%
Tax 6,445 473 20,854 6,636 23,512 -22,318 55,100 -30.06%
  YoY % 1,262.58% -97.73% 214.26% -71.78% 205.35% -140.50% -
  Horiz. % 11.70% 0.86% 37.85% 12.04% 42.67% -40.50% 100.00%
NP 9,431 -25,830 47,151 -120,002 -26,319 16,945 102,146 -32.76%
  YoY % 136.51% -154.78% 139.29% -355.95% -255.32% -83.41% -
  Horiz. % 9.23% -25.29% 46.16% -117.48% -25.77% 16.59% 100.00%
NP to SH 9,277 -25,219 48,133 -119,672 -27,132 16,482 102,030 -32.93%
  YoY % 136.79% -152.39% 140.22% -341.07% -264.62% -83.85% -
  Horiz. % 9.09% -24.72% 47.18% -117.29% -26.59% 16.15% 100.00%
Tax Rate -215.84 % - % -79.30 % - % - % 56.84 % -117.12 % 10.72%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 148.53% -
  Horiz. % 184.29% 0.00% 67.71% 0.00% 0.00% -48.53% 100.00%
Total Cost 266,206 299,068 200,803 423,644 747,459 491,398 624,160 -13.23%
  YoY % -10.99% 48.94% -52.60% -43.32% 52.11% -21.27% -
  Horiz. % 42.65% 47.92% 32.17% 67.87% 119.75% 78.73% 100.00%
Net Worth 2,372,319 2,407,040 2,576,479 2,558,559 2,683,359 2,636,160 2,586,400 -1.43%
  YoY % -1.44% -6.58% 0.70% -4.65% 1.79% 1.92% -
  Horiz. % 91.72% 93.07% 99.62% 98.92% 103.75% 101.92% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 479 - - - 80,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.60% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 1.00 % - % - % - % 78.41 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1.28% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,372,319 2,407,040 2,576,479 2,558,559 2,683,359 2,636,160 2,586,400 -1.43%
  YoY % -1.44% -6.58% 0.70% -4.65% 1.79% 1.92% -
  Horiz. % 91.72% 93.07% 99.62% 98.92% 103.75% 101.92% 100.00%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.42 % -9.45 % 19.02 % -39.52 % -3.65 % 3.33 % 14.06 % -20.98%
  YoY % 136.19% -149.68% 148.13% -982.74% -209.61% -76.32% -
  Horiz. % 24.32% -67.21% 135.28% -281.08% -25.96% 23.68% 100.00%
ROE 0.39 % -1.05 % 1.87 % -4.68 % -1.01 % 0.63 % 3.94 % -31.97%
  YoY % 137.14% -156.15% 139.96% -363.37% -260.32% -84.01% -
  Horiz. % 9.90% -26.65% 47.46% -118.78% -25.63% 15.99% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.23 17.08 15.50 18.98 45.07 31.77 45.39 -14.90%
  YoY % 0.88% 10.19% -18.34% -57.89% 41.86% -30.01% -
  Horiz. % 37.96% 37.63% 34.15% 41.82% 99.30% 69.99% 100.00%
EPS 0.60 -1.60 3.00 -7.50 -1.70 1.00 6.40 -32.59%
  YoY % 137.50% -153.33% 140.00% -341.18% -270.00% -84.38% -
  Horiz. % 9.38% -25.00% 46.88% -117.19% -26.56% 15.62% 100.00%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.60% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4827 1.5044 1.6103 1.5991 1.6771 1.6476 1.6165 -1.43%
  YoY % -1.44% -6.58% 0.70% -4.65% 1.79% 1.92% -
  Horiz. % 91.72% 93.07% 99.62% 98.92% 103.75% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.23 17.08 15.50 18.98 45.07 31.77 45.39 -14.90%
  YoY % 0.88% 10.19% -18.34% -57.89% 41.86% -30.01% -
  Horiz. % 37.96% 37.63% 34.15% 41.82% 99.30% 69.99% 100.00%
EPS 0.60 -1.60 3.00 -7.50 -1.70 1.00 6.40 -32.59%
  YoY % 137.50% -153.33% 140.00% -341.18% -270.00% -84.38% -
  Horiz. % 9.38% -25.00% 46.88% -117.19% -26.56% 15.62% 100.00%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.60% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4827 1.5044 1.6103 1.5991 1.6771 1.6476 1.6165 -1.43%
  YoY % -1.44% -6.58% 0.70% -4.65% 1.79% 1.92% -
  Horiz. % 91.72% 93.07% 99.62% 98.92% 103.75% 101.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.8700 0.5450 0.8250 0.9150 1.0000 1.7800 3.5000 -
P/RPS 5.05 3.19 5.32 4.82 2.22 5.60 7.71 -6.81%
  YoY % 58.31% -40.04% 10.37% 117.12% -60.36% -27.37% -
  Horiz. % 65.50% 41.37% 69.00% 62.52% 28.79% 72.63% 100.00%
P/EPS 150.05 -34.58 27.42 -12.23 -58.97 172.79 54.89 18.24%
  YoY % 533.92% -226.11% 324.20% 79.26% -134.13% 214.79% -
  Horiz. % 273.36% -63.00% 49.95% -22.28% -107.43% 314.79% 100.00%
EY 0.67 -2.89 3.65 -8.17 -1.70 0.58 1.82 -15.34%
  YoY % 123.18% -179.18% 144.68% -380.59% -393.10% -68.13% -
  Horiz. % 36.81% -158.79% 200.55% -448.90% -93.41% 31.87% 100.00%
DY 0.00 0.00 0.04 0.00 0.00 0.00 1.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2.80% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.36 0.51 0.57 0.60 1.08 2.17 -19.50%
  YoY % 63.89% -29.41% -10.53% -5.00% -44.44% -50.23% -
  Horiz. % 27.19% 16.59% 23.50% 26.27% 27.65% 49.77% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 12/02/20 22/02/19 07/02/18 07/02/17 03/02/16 05/02/15 11/02/14 -
Price 0.8200 0.7550 0.8200 1.0100 0.9200 1.5300 3.6800 -
P/RPS 4.76 4.42 5.29 5.32 2.04 4.82 8.11 -8.49%
  YoY % 7.69% -16.45% -0.56% 160.78% -57.68% -40.57% -
  Horiz. % 58.69% 54.50% 65.23% 65.60% 25.15% 59.43% 100.00%
P/EPS 141.43 -47.90 27.26 -13.50 -54.25 148.53 57.71 16.11%
  YoY % 395.26% -275.72% 301.93% 75.12% -136.52% 157.37% -
  Horiz. % 245.07% -83.00% 47.24% -23.39% -94.00% 257.37% 100.00%
EY 0.71 -2.09 3.67 -7.41 -1.84 0.67 1.73 -13.79%
  YoY % 133.97% -156.95% 149.53% -302.72% -374.63% -61.27% -
  Horiz. % 41.04% -120.81% 212.14% -428.32% -106.36% 38.73% 100.00%
DY 0.00 0.00 0.04 0.00 0.00 0.00 1.36 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2.94% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.55 0.50 0.51 0.63 0.55 0.93 2.28 -21.09%
  YoY % 10.00% -1.96% -19.05% 14.55% -40.86% -59.21% -
  Horiz. % 24.12% 21.93% 22.37% 27.63% 24.12% 40.79% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

379  363  500  725 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.14-0.01 
 PWRWELL 0.31+0.015 
 ARMADA 0.3950.00 
 ICON 0.175-0.06 
 SAPNRG 0.24+0.005 
 AGES 0.115+0.01 
 PERDANA 0.485+0.015 
 XDL 0.16+0.005 
 FPGROUP 0.975+0.055 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers