[MHB] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 71.49%
YoY- 62.55%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,541,525 1,467,316 1,730,851 1,711,024 1,563,884 1,566,750 1,146,843 21.81%
PBT -166,871 -274,140 -174,676 -148,560 -511,534 -401,312 -389,086 -43.15%
Tax 0 0 326 226 125 25 6,144 -
NP -166,871 -274,140 -174,350 -148,334 -511,409 -401,287 -382,942 -42.55%
-
NP to SH -163,331 -270,406 -171,169 -144,646 -507,288 -396,805 -378,971 -42.97%
-
Tax Rate - - - - - - - -
Total Cost 1,708,396 1,741,456 1,905,201 1,859,358 2,075,293 1,968,037 1,529,785 7.64%
-
Net Worth 1,709,280 1,706,399 1,813,759 1,839,679 1,876,639 1,960,960 1,979,999 -9.34%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,709,280 1,706,399 1,813,759 1,839,679 1,876,639 1,960,960 1,979,999 -9.34%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -10.83% -18.68% -10.07% -8.67% -32.70% -25.61% -33.39% -
ROE -9.56% -15.85% -9.44% -7.86% -27.03% -20.24% -19.14% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 96.35 91.71 108.18 106.94 97.74 97.92 71.68 21.81%
EPS -10.21 -16.90 -10.70 -9.04 -31.71 -24.80 -23.69 -42.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0683 1.0665 1.1336 1.1498 1.1729 1.2256 1.2375 -9.34%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 96.35 91.71 108.18 106.94 97.74 97.92 71.68 21.81%
EPS -10.21 -16.90 -10.70 -9.04 -31.71 -24.80 -23.69 -42.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0683 1.0665 1.1336 1.1498 1.1729 1.2256 1.2375 -9.34%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.39 0.395 0.405 0.435 0.65 0.45 0.31 -
P/RPS 0.40 0.43 0.37 0.41 0.67 0.46 0.43 -4.71%
P/EPS -3.82 -2.34 -3.79 -4.81 -2.05 -1.81 -1.31 104.24%
EY -26.17 -42.79 -26.41 -20.78 -48.78 -55.11 -76.41 -51.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.36 0.38 0.55 0.37 0.25 29.90%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 11/02/22 02/11/21 30/07/21 28/04/21 09/02/21 27/10/20 -
Price 0.415 0.405 0.43 0.43 0.505 0.43 0.305 -
P/RPS 0.43 0.44 0.40 0.40 0.52 0.44 0.43 0.00%
P/EPS -4.07 -2.40 -4.02 -4.76 -1.59 -1.73 -1.29 115.26%
EY -24.60 -41.73 -24.88 -21.02 -62.78 -57.68 -77.66 -53.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.38 0.37 0.43 0.35 0.25 34.54%

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