[MHB] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
07-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 193.33%
YoY- 140.22%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 289,802 223,039 188,275 247,954 215,350 257,266 235,844 14.70%
PBT -22,738 -49,701 -25,366 26,297 15,789 -13,447 -17,621 18.50%
Tax -113 -105 -310 20,854 430 -833 976 -
NP -22,851 -49,806 -25,676 47,151 16,219 -14,280 -16,645 23.49%
-
NP to SH -22,718 -49,481 -25,273 48,133 16,409 -13,701 -16,608 23.20%
-
Tax Rate - - - -79.30% -2.72% - - -
Total Cost 312,653 272,845 213,951 200,803 199,131 271,546 252,489 15.29%
-
Net Worth 2,434,239 2,456,959 2,506,399 2,576,479 2,528,800 2,515,519 2,531,040 -2.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 479 - - - -
Div Payout % - - - 1.00% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,434,239 2,456,959 2,506,399 2,576,479 2,528,800 2,515,519 2,531,040 -2.56%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -7.89% -22.33% -13.64% 19.02% 7.53% -5.55% -7.06% -
ROE -0.93% -2.01% -1.01% 1.87% 0.65% -0.54% -0.66% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.11 13.94 11.77 15.50 13.46 16.08 14.74 14.69%
EPS -1.42 -3.09 -1.60 3.00 1.00 -0.90 -1.00 26.30%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 1.5214 1.5356 1.5665 1.6103 1.5805 1.5722 1.5819 -2.56%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.11 13.94 11.77 15.50 13.46 16.08 14.74 14.69%
EPS -1.42 -3.09 -1.60 3.00 1.00 -0.90 -1.00 26.30%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 1.5214 1.5356 1.5665 1.6103 1.5805 1.5722 1.5819 -2.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.625 0.66 0.745 0.825 0.755 0.805 0.96 -
P/RPS 3.45 4.73 6.33 5.32 5.61 5.01 6.51 -34.48%
P/EPS -44.02 -21.34 -47.16 27.42 73.62 -94.01 -92.49 -39.01%
EY -2.27 -4.69 -2.12 3.65 1.36 -1.06 -1.08 64.01%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.48 0.51 0.48 0.51 0.61 -23.25%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 01/08/18 04/05/18 07/02/18 31/10/17 29/09/17 27/04/17 -
Price 0.60 0.795 0.81 0.82 0.82 0.755 1.00 -
P/RPS 3.31 5.70 6.88 5.29 6.09 4.70 6.78 -37.97%
P/EPS -42.26 -25.71 -51.28 27.26 79.96 -88.17 -96.34 -42.23%
EY -2.37 -3.89 -1.95 3.67 1.25 -1.13 -1.04 73.08%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.52 0.51 0.52 0.48 0.63 -27.34%

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