[MHB] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
11-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -66.29%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 3,309,392 1,651,643 1,467,316 1,566,750 1,009,541 974,354 956,414 22.97%
PBT -483,052 46,734 -274,140 -401,312 -39,763 -124,108 11,018 -
Tax -1,143 20,904 0 25 5,544 -55 21,428 -
NP -484,195 67,638 -274,140 -401,287 -34,219 -124,163 32,446 -
-
NP to SH -484,185 67,773 -270,406 -396,805 -34,224 -122,691 34,233 -
-
Tax Rate - -44.73% - - - - -194.48% -
Total Cost 3,793,587 1,584,005 1,741,456 1,968,037 1,043,760 1,098,517 923,968 26.52%
-
Net Worth 1,266,559 1,768,639 1,706,399 1,960,960 2,372,319 2,407,040 2,576,479 -11.15%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 24,000 - - - - 479 -
Div Payout % - 35.41% - - - - 1.40% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,266,559 1,768,639 1,706,399 1,960,960 2,372,319 2,407,040 2,576,479 -11.15%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -14.63% 4.10% -18.68% -25.61% -3.39% -12.74% 3.39% -
ROE -38.23% 3.83% -15.85% -20.24% -1.44% -5.10% 1.33% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 206.84 103.23 91.71 97.92 63.10 60.90 59.78 22.97%
EPS -30.30 4.20 -16.90 -24.80 -2.10 -7.70 2.10 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.7916 1.1054 1.0665 1.2256 1.4827 1.5044 1.6103 -11.15%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 206.84 103.23 91.71 97.92 63.10 60.90 59.78 22.97%
EPS -30.30 4.20 -16.90 -24.80 -2.10 -7.70 2.10 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.7916 1.1054 1.0665 1.2256 1.4827 1.5044 1.6103 -11.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.48 0.595 0.395 0.45 0.87 0.545 0.825 -
P/RPS 0.23 0.58 0.43 0.46 1.38 0.89 1.38 -25.80%
P/EPS -1.59 14.05 -2.34 -1.81 -40.67 -7.11 38.56 -
EY -63.04 7.12 -42.79 -55.11 -2.46 -14.07 2.59 -
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.61 0.54 0.37 0.37 0.59 0.36 0.51 3.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 14/02/24 10/02/23 11/02/22 09/02/21 12/02/20 22/02/19 07/02/18 -
Price 0.475 0.705 0.40 0.43 0.82 0.755 0.82 -
P/RPS 0.23 0.68 0.44 0.44 1.30 1.24 1.37 -25.71%
P/EPS -1.57 16.64 -2.37 -1.73 -38.34 -9.85 38.33 -
EY -63.71 6.01 -42.25 -57.68 -2.61 -10.16 2.61 -
DY 0.00 2.13 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.60 0.64 0.38 0.35 0.55 0.50 0.51 2.74%

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