[MHB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
04-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -395.31%
YoY- -52.17%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 974,354 934,821 822,628 753,100 956,414 944,613 986,220 -0.80%
PBT -124,108 -130,406 -150,134 -101,464 11,018 -20,372 -62,136 58.40%
Tax -55 -704 -830 -1,240 21,428 765 286 -
NP -124,163 -131,110 -150,964 -102,704 32,446 -19,606 -61,850 58.93%
-
NP to SH -122,691 -129,962 -149,508 -101,092 34,233 -18,532 -60,618 59.80%
-
Tax Rate - - - - -194.48% - - -
Total Cost 1,098,517 1,065,931 973,592 855,804 923,968 964,219 1,048,070 3.17%
-
Net Worth 2,407,040 2,434,239 2,456,959 2,506,399 2,576,479 2,528,800 2,515,519 -2.88%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 479 - - -
Div Payout % - - - - 1.40% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,407,040 2,434,239 2,456,959 2,506,399 2,576,479 2,528,800 2,515,519 -2.88%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -12.74% -14.03% -18.35% -13.64% 3.39% -2.08% -6.27% -
ROE -5.10% -5.34% -6.09% -4.03% 1.33% -0.73% -2.41% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 60.90 58.43 51.41 47.07 59.78 59.04 61.64 -0.79%
EPS -7.70 -8.12 -9.34 -6.40 2.10 -1.20 -3.80 59.92%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.5044 1.5214 1.5356 1.5665 1.6103 1.5805 1.5722 -2.88%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 60.90 58.43 51.41 47.07 59.78 59.04 61.64 -0.79%
EPS -7.70 -8.12 -9.34 -6.40 2.10 -1.20 -3.80 59.92%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.5044 1.5214 1.5356 1.5665 1.6103 1.5805 1.5722 -2.88%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.545 0.625 0.66 0.745 0.825 0.755 0.805 -
P/RPS 0.89 1.07 1.28 1.58 1.38 1.28 1.31 -22.66%
P/EPS -7.11 -7.69 -7.06 -11.79 38.56 -65.18 -21.25 -51.70%
EY -14.07 -13.00 -14.16 -8.48 2.59 -1.53 -4.71 107.00%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.36 0.41 0.43 0.48 0.51 0.48 0.51 -20.67%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 25/10/18 01/08/18 04/05/18 07/02/18 31/10/17 29/09/17 -
Price 0.755 0.60 0.795 0.81 0.82 0.82 0.755 -
P/RPS 1.24 1.03 1.55 1.72 1.37 1.39 1.22 1.08%
P/EPS -9.85 -7.39 -8.51 -12.82 38.33 -70.80 -19.93 -37.40%
EY -10.16 -13.54 -11.75 -7.80 2.61 -1.41 -5.02 59.79%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.50 0.39 0.52 0.52 0.51 0.52 0.48 2.75%

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