[MHB] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
08-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 15.12%
YoY- -1306.79%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 3,721,268 2,921,345 1,636,854 1,380,409 1,161,608 978,538 934,821 25.86%
PBT 134,984 -652,118 53,870 -220,581 -522,762 -56,998 -130,406 -
Tax -2,113 -1,524 116 0 -401 -1,201 -704 20.08%
NP 132,870 -653,642 53,986 -220,581 -523,164 -58,200 -131,110 -
-
NP to SH 132,818 -653,825 54,178 -216,816 -517,664 -58,001 -129,962 -
-
Tax Rate 1.57% - -0.22% - - - - -
Total Cost 3,588,397 3,574,987 1,582,868 1,600,990 1,684,772 1,036,738 1,065,931 22.40%
-
Net Worth 1,405,920 1,237,600 1,753,599 1,813,759 1,979,999 2,364,640 2,434,239 -8.73%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,405,920 1,237,600 1,753,599 1,813,759 1,979,999 2,364,640 2,434,239 -8.73%
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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.57% -22.37% 3.30% -15.98% -45.04% -5.95% -14.03% -
ROE 9.45% -52.83% 3.09% -11.95% -26.14% -2.45% -5.34% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 232.58 182.58 102.30 86.28 72.60 61.16 58.43 25.86%
EPS 8.27 -40.80 3.33 -13.60 -32.40 -3.63 -8.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.7735 1.096 1.1336 1.2375 1.4779 1.5214 -8.73%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 232.58 182.58 102.30 86.28 72.60 61.16 58.43 25.86%
EPS 8.27 -40.80 3.33 -13.60 -32.40 -3.63 -8.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.7735 1.096 1.1336 1.2375 1.4779 1.5214 -8.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.445 0.525 0.39 0.405 0.31 0.81 0.625 -
P/RPS 0.19 0.29 0.38 0.47 0.43 1.32 1.07 -25.00%
P/EPS 5.36 -1.28 11.52 -2.99 -0.96 -22.34 -7.69 -
EY 18.65 -77.84 8.68 -33.46 -104.37 -4.48 -13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.36 0.36 0.25 0.55 0.41 3.70%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 13/11/24 08/11/23 10/11/22 02/11/21 27/10/20 24/10/19 25/10/18 -
Price 0.435 0.49 0.435 0.425 0.305 0.915 0.60 -
P/RPS 0.19 0.27 0.43 0.49 0.42 1.50 1.03 -24.53%
P/EPS 5.24 -1.20 12.85 -3.14 -0.94 -25.24 -7.39 -
EY 19.08 -83.40 7.78 -31.88 -106.08 -3.96 -13.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.40 0.37 0.25 0.62 0.39 4.22%

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