[MHB] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
14-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 25.95%
YoY- -814.42%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 3,721,268 3,768,988 3,937,876 3,309,392 2,921,345 3,105,078 1,984,900 51.86%
PBT 134,984 170,560 43,644 -483,052 -652,118 -770,288 14,148 347.99%
Tax -2,113 -1,774 -1,952 -1,143 -1,524 -4 0 -
NP 132,870 168,786 41,692 -484,195 -653,642 -770,292 14,148 343.31%
-
NP to SH 132,818 168,680 41,692 -484,185 -653,825 -770,322 14,148 343.20%
-
Tax Rate 1.57% 1.04% 4.47% - - - 0.00% -
Total Cost 3,588,397 3,600,202 3,896,184 3,793,587 3,574,987 3,875,370 1,970,752 48.94%
-
Net Worth 1,405,920 1,350,080 1,277,120 1,266,559 1,237,600 1,329,920 1,750,079 -13.54%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,405,920 1,350,080 1,277,120 1,266,559 1,237,600 1,329,920 1,750,079 -13.54%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.57% 4.48% 1.06% -14.63% -22.37% -24.81% 0.71% -
ROE 9.45% 12.49% 3.26% -38.23% -52.83% -57.92% 0.81% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 232.58 235.56 246.12 206.84 182.58 194.07 124.06 51.86%
EPS 8.27 10.60 2.80 -30.30 -40.80 -48.20 0.80 372.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.8438 0.7982 0.7916 0.7735 0.8312 1.0938 -13.54%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 232.58 235.56 246.12 206.84 182.58 194.07 124.06 51.86%
EPS 8.27 10.60 2.80 -30.30 -40.80 -48.20 0.80 372.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.8438 0.7982 0.7916 0.7735 0.8312 1.0938 -13.54%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.445 0.45 0.475 0.48 0.525 0.51 0.62 -
P/RPS 0.19 0.19 0.19 0.23 0.29 0.26 0.50 -47.44%
P/EPS 5.36 4.27 18.23 -1.59 -1.28 -1.06 70.12 -81.90%
EY 18.65 23.43 5.49 -63.04 -77.84 -94.40 1.43 451.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.60 0.61 0.68 0.61 0.57 -7.12%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 13/11/24 21/08/24 24/05/24 14/02/24 08/11/23 16/08/23 18/05/23 -
Price 0.435 0.435 0.49 0.475 0.49 0.475 0.54 -
P/RPS 0.19 0.18 0.20 0.23 0.27 0.24 0.44 -42.78%
P/EPS 5.24 4.13 18.80 -1.57 -1.20 -0.99 61.07 -80.45%
EY 19.08 24.24 5.32 -63.71 -83.40 -101.36 1.64 411.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.61 0.60 0.63 0.57 0.49 1.35%

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