[MHB] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
02-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -17.21%
YoY- 58.12%
Quarter Report
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,191,009 1,227,641 1,035,307 871,206 733,904 701,116 708,460 20.69%
PBT -489,089 40,403 -165,436 -392,072 -42,749 -97,805 -15,279 78.14%
Tax -1,143 87 0 -301 -901 -528 574 -
NP -490,232 40,490 -165,436 -392,373 -43,650 -98,333 -14,705 79.35%
-
NP to SH -490,369 40,634 -162,612 -388,248 -43,501 -97,472 -13,899 81.05%
-
Tax Rate - -0.22% - - - - - -
Total Cost 2,681,241 1,187,151 1,200,743 1,263,579 777,554 799,449 723,165 24.39%
-
Net Worth 1,237,600 1,753,599 1,813,759 1,979,999 2,364,640 2,434,239 2,528,800 -11.22%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,237,600 1,753,599 1,813,759 1,979,999 2,364,640 2,434,239 2,528,800 -11.22%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -22.37% 3.30% -15.98% -45.04% -5.95% -14.03% -2.08% -
ROE -39.62% 2.32% -8.97% -19.61% -1.84% -4.00% -0.55% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 136.94 76.73 64.71 54.45 45.87 43.82 44.28 20.69%
EPS -30.60 2.50 -10.20 -24.30 -2.72 -6.09 -0.90 79.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7735 1.096 1.1336 1.2375 1.4779 1.5214 1.5805 -11.22%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 136.94 76.73 64.71 54.45 45.87 43.82 44.28 20.69%
EPS -30.60 2.50 -10.20 -24.30 -2.72 -6.09 -0.90 79.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7735 1.096 1.1336 1.2375 1.4779 1.5214 1.5805 -11.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.525 0.39 0.405 0.31 0.81 0.625 0.755 -
P/RPS 0.38 0.51 0.63 0.57 1.77 1.43 1.71 -22.16%
P/EPS -1.71 15.36 -3.98 -1.28 -29.79 -10.26 -86.91 -48.02%
EY -58.38 6.51 -25.09 -78.28 -3.36 -9.75 -1.15 92.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.36 0.36 0.25 0.55 0.41 0.48 5.97%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 08/11/23 10/11/22 02/11/21 27/10/20 24/10/19 25/10/18 31/10/17 -
Price 0.49 0.435 0.425 0.305 0.915 0.60 0.82 -
P/RPS 0.36 0.57 0.66 0.56 1.99 1.37 1.85 -23.86%
P/EPS -1.60 17.13 -4.18 -1.26 -33.65 -9.85 -94.40 -49.30%
EY -62.55 5.84 -23.91 -79.56 -2.97 -10.15 -1.06 97.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.40 0.37 0.25 0.62 0.39 0.52 3.24%

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