[MHB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -5.19%
YoY- -1802.04%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 3,937,876 1,984,900 1,671,128 1,374,292 1,385,756 812,440 753,100 31.71%
PBT 43,644 14,148 10,772 -418,304 22,584 -118,020 -101,464 -
Tax -1,952 0 0 0 -400 -1,020 -1,240 7.84%
NP 41,692 14,148 10,772 -418,304 22,184 -119,040 -102,704 -
-
NP to SH 41,692 14,148 10,892 -417,408 24,524 -117,460 -101,092 -
-
Tax Rate 4.47% 0.00% 0.00% - 1.77% - - -
Total Cost 3,896,184 1,970,752 1,660,356 1,792,596 1,363,572 931,480 855,804 28.70%
-
Net Worth 1,277,120 1,750,079 1,709,280 1,876,639 2,387,680 2,376,959 2,506,399 -10.61%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,277,120 1,750,079 1,709,280 1,876,639 2,387,680 2,376,959 2,506,399 -10.61%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.06% 0.71% 0.64% -30.44% 1.60% -14.65% -13.64% -
ROE 3.26% 0.81% 0.64% -22.24% 1.03% -4.94% -4.03% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 246.12 124.06 104.45 85.89 86.61 50.78 47.07 31.71%
EPS 2.80 0.80 0.80 -26.00 1.60 -7.36 -6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7982 1.0938 1.0683 1.1729 1.4923 1.4856 1.5665 -10.61%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 246.12 124.06 104.45 85.89 86.61 50.78 47.07 31.71%
EPS 2.80 0.80 0.80 -26.00 1.60 -7.36 -6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7982 1.0938 1.0683 1.1729 1.4923 1.4856 1.5665 -10.61%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.475 0.62 0.39 0.65 0.415 0.81 0.745 -
P/RPS 0.19 0.50 0.37 0.76 0.48 1.60 1.58 -29.72%
P/EPS 18.23 70.12 57.29 -2.49 27.08 -11.03 -11.79 -
EY 5.49 1.43 1.75 -40.14 3.69 -9.06 -8.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.37 0.55 0.28 0.55 0.48 3.78%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 18/05/23 20/05/22 28/04/21 29/04/20 26/04/19 04/05/18 -
Price 0.49 0.54 0.415 0.505 0.415 0.795 0.81 -
P/RPS 0.20 0.44 0.40 0.59 0.48 1.57 1.72 -30.11%
P/EPS 18.80 61.07 60.96 -1.94 27.08 -10.83 -12.82 -
EY 5.32 1.64 1.64 -51.66 3.69 -9.23 -7.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.39 0.43 0.28 0.54 0.52 2.69%

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