[MHB] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
10-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -27.41%
YoY- 166.77%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
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 906,457 638,470 409,227 389,286 369,459 254,345 289,802 20.91%
PBT 15,958 -103,945 15,506 -23,596 2,520 -4,456 -22,738 -
Tax -698 -1,141 230 0 -100 -272 -113 35.41%
NP 15,260 -105,086 15,736 -23,596 2,420 -4,728 -22,851 -
-
NP to SH 15,274 -105,208 15,945 -23,879 2,644 -4,661 -22,718 -
-
Tax Rate 4.37% - -1.48% - 3.97% - - -
Total Cost 891,197 743,556 393,491 412,882 367,039 259,073 312,653 19.05%
-
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 1.68% -16.46% 3.85% -6.06% 0.66% -1.86% -7.89% -
ROE 1.09% -8.50% 0.91% -1.32% 0.13% -0.20% -0.93% -
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 56.65 39.90 25.58 24.33 23.09 15.90 18.11 20.91%
EPS 1.00 -6.60 1.00 -1.50 0.20 -0.29 -1.42 -
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 56.65 39.90 25.58 24.33 23.09 15.90 18.11 20.91%
EPS 1.00 -6.60 1.00 -1.50 0.20 -0.29 -1.42 -
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 0.79 1.32 1.52 1.66 1.34 5.10 3.45 -21.76%
P/EPS 46.62 -7.98 39.13 -27.14 187.59 -278.05 -44.02 -
EY 2.15 -12.52 2.56 -3.69 0.53 -0.36 -2.27 -
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 0.77 1.23 1.70 1.75 1.32 5.76 3.31 -21.55%
P/EPS 45.57 -7.45 43.65 -28.48 184.57 -314.10 -42.26 -
EY 2.19 -13.42 2.29 -3.51 0.54 -0.32 -2.37 -
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