[MHB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
11-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -66.29%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,227,641 818,414 417,782 1,467,316 1,035,307 646,021 343,573 133.54%
PBT 40,403 24,897 2,693 -274,140 -165,436 -141,840 -104,576 -
Tax 87 -143 0 0 0 0 0 -
NP 40,490 24,754 2,693 -274,140 -165,436 -141,840 -104,576 -
-
NP to SH 40,634 24,689 2,723 -270,406 -162,612 -138,733 -104,352 -
-
Tax Rate -0.22% 0.57% 0.00% - - - - -
Total Cost 1,187,151 793,660 415,089 1,741,456 1,200,743 787,861 448,149 91.33%
-
Net Worth 1,753,599 1,733,600 1,709,280 1,706,399 1,813,759 1,839,679 1,876,639 -4.41%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,753,599 1,733,600 1,709,280 1,706,399 1,813,759 1,839,679 1,876,639 -4.41%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.30% 3.02% 0.64% -18.68% -15.98% -21.96% -30.44% -
ROE 2.32% 1.42% 0.16% -15.85% -8.97% -7.54% -5.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 76.73 51.15 26.11 91.71 64.71 40.38 21.47 133.57%
EPS 2.50 1.50 0.20 -16.90 -10.20 -8.70 -6.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.096 1.0835 1.0683 1.0665 1.1336 1.1498 1.1729 -4.41%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 76.73 51.15 26.11 91.71 64.71 40.38 21.47 133.57%
EPS 2.50 1.50 0.20 -16.90 -10.20 -8.70 -6.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.096 1.0835 1.0683 1.0665 1.1336 1.1498 1.1729 -4.41%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.39 0.39 0.39 0.395 0.405 0.435 0.65 -
P/RPS 0.51 0.76 1.49 0.43 0.63 1.08 3.03 -69.48%
P/EPS 15.36 25.27 229.16 -2.34 -3.98 -5.02 -9.97 -
EY 6.51 3.96 0.44 -42.79 -25.09 -19.93 -10.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.37 0.37 0.36 0.38 0.55 -24.59%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 10/11/22 17/08/22 20/05/22 11/02/22 02/11/21 30/07/21 28/04/21 -
Price 0.435 0.42 0.415 0.40 0.425 0.43 0.505 -
P/RPS 0.57 0.82 1.59 0.44 0.66 1.06 2.35 -61.07%
P/EPS 17.13 27.22 243.85 -2.37 -4.18 -4.96 -7.74 -
EY 5.84 3.67 0.41 -42.25 -23.91 -20.16 -12.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.39 0.38 0.37 0.37 0.43 -4.70%

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