[MHB] QoQ 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- 102.53%
YoY- 102.61%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
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 424,002 409,227 400,632 417,782 432,009 389,286 302,448 25.18%
PBT 6,331 15,506 22,204 2,693 -108,704 -23,596 -37,264 -
Tax 20,817 230 -143 0 0 0 0 -
NP 27,148 15,736 22,061 2,693 -108,704 -23,596 -37,264 -
-
NP to SH 27,139 15,945 21,966 2,723 -107,794 -23,879 -34,381 -
-
Tax Rate -328.81% -1.48% 0.64% 0.00% - - - -
Total Cost 396,854 393,491 378,571 415,089 540,713 412,882 339,712 10.88%
-
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 % 88.43% - - - - - - -
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 6.40% 3.85% 5.51% 0.64% -25.16% -6.06% -12.32% -
ROE 1.53% 0.91% 1.27% 0.16% -6.32% -1.32% -1.87% -
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 26.50 25.58 25.04 26.11 27.00 24.33 18.90 25.19%
EPS 1.70 1.00 1.40 0.20 -6.70 -1.50 -2.10 -
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 26.50 25.58 25.04 26.11 27.00 24.33 18.90 25.19%
EPS 1.70 1.00 1.40 0.20 -6.70 -1.50 -2.10 -
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 2.25 1.52 1.56 1.49 1.46 1.66 2.30 -1.45%
P/EPS 35.08 39.13 28.41 229.16 -5.86 -27.14 -20.24 -
EY 2.85 2.56 3.52 0.44 -17.06 -3.69 -4.94 -
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 2.66 1.70 1.68 1.59 1.48 1.75 2.27 11.11%
P/EPS 41.56 43.65 30.59 243.85 -5.94 -28.48 -20.01 -
EY 2.41 2.29 3.27 0.41 -16.84 -3.51 -5.00 -
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