[MHB] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 104.03%
YoY- 102.61%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,651,643 1,636,854 1,636,828 1,671,128 1,467,316 1,380,409 1,292,042 17.73%
PBT 46,734 53,870 49,794 10,772 -274,140 -220,581 -283,680 -
Tax 20,904 116 -286 0 0 0 0 -
NP 67,638 53,986 49,508 10,772 -274,140 -220,581 -283,680 -
-
NP to SH 67,773 54,178 49,378 10,892 -270,406 -216,816 -277,466 -
-
Tax Rate -44.73% -0.22% 0.57% 0.00% - - - -
Total Cost 1,584,005 1,582,868 1,587,320 1,660,356 1,741,456 1,600,990 1,575,722 0.34%
-
Net Worth 1,768,639 1,753,599 1,733,600 1,709,280 1,706,399 1,813,759 1,839,679 -2.58%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 24,000 - - - - - - -
Div Payout % 35.41% - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,768,639 1,753,599 1,733,600 1,709,280 1,706,399 1,813,759 1,839,679 -2.58%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.10% 3.30% 3.02% 0.64% -18.68% -15.98% -21.96% -
ROE 3.83% 3.09% 2.85% 0.64% -15.85% -11.95% -15.08% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 103.23 102.30 102.30 104.45 91.71 86.28 80.75 17.73%
EPS 4.20 3.33 3.00 0.80 -16.90 -13.60 -17.40 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1054 1.096 1.0835 1.0683 1.0665 1.1336 1.1498 -2.58%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 103.23 102.30 102.30 104.45 91.71 86.28 80.75 17.73%
EPS 4.20 3.33 3.00 0.80 -16.90 -13.60 -17.40 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1054 1.096 1.0835 1.0683 1.0665 1.1336 1.1498 -2.58%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.595 0.39 0.39 0.39 0.395 0.405 0.435 -
P/RPS 0.58 0.38 0.38 0.37 0.43 0.47 0.54 4.86%
P/EPS 14.05 11.52 12.64 57.29 -2.34 -2.99 -2.51 -
EY 7.12 8.68 7.91 1.75 -42.79 -33.46 -39.87 -
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.36 0.37 0.37 0.36 0.38 26.31%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 10/02/23 10/11/22 17/08/22 20/05/22 11/02/22 02/11/21 30/07/21 -
Price 0.705 0.435 0.42 0.415 0.40 0.425 0.43 -
P/RPS 0.68 0.43 0.41 0.40 0.44 0.49 0.53 18.02%
P/EPS 16.64 12.85 13.61 60.96 -2.37 -3.14 -2.48 -
EY 6.01 7.78 7.35 1.64 -42.25 -31.88 -40.33 -
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.39 0.39 0.38 0.37 0.37 43.95%

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