[MHB] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
17-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 34.5%
YoY- 26.04%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,385,768 1,639,709 1,711,024 1,031,729 1,042,599 874,618 1,130,246 13.25%
PBT -363,307 -107,403 -148,560 -396,062 -87,334 -32,981 -159,938 14.64%
Tax 21,045 -143 226 5,972 -269 20,869 4,934 27.33%
NP -342,262 -107,546 -148,334 -390,090 -87,603 -12,112 -155,004 14.10%
-
NP to SH -342,077 -106,984 -144,646 -386,276 -86,777 -10,212 -154,514 14.15%
-
Tax Rate - - - - - - - -
Total Cost 2,728,030 1,747,255 1,859,358 1,421,819 1,130,202 886,730 1,285,250 13.35%
-
Net Worth 1,329,920 1,733,600 1,839,679 1,985,280 2,367,679 2,456,959 2,515,519 -10.07%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 24,000 - - - - 479 - -
Div Payout % 0.00% - - - - 0.00% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,329,920 1,733,600 1,839,679 1,985,280 2,367,679 2,456,959 2,515,519 -10.07%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -14.35% -6.56% -8.67% -37.81% -8.40% -1.38% -13.71% -
ROE -25.72% -6.17% -7.86% -19.46% -3.67% -0.42% -6.14% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 149.11 102.48 106.94 64.48 65.16 54.66 70.64 13.25%
EPS -21.38 -6.69 -9.04 -24.14 -5.42 -0.64 -9.66 14.15%
DPS 1.50 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.8312 1.0835 1.1498 1.2408 1.4798 1.5356 1.5722 -10.07%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 149.11 102.48 106.94 64.48 65.16 54.66 70.64 13.25%
EPS -21.38 -6.69 -9.04 -24.14 -5.42 -0.64 -9.66 14.15%
DPS 1.50 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.8312 1.0835 1.1498 1.2408 1.4798 1.5356 1.5722 -10.07%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.51 0.39 0.435 0.40 0.75 0.66 0.805 -
P/RPS 0.34 0.38 0.41 0.62 1.15 1.21 1.14 -18.25%
P/EPS -2.39 -5.83 -4.81 -1.66 -13.83 -103.41 -8.34 -18.79%
EY -41.92 -17.14 -20.78 -60.36 -7.23 -0.97 -12.00 23.16%
DY 2.94 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.61 0.36 0.38 0.32 0.51 0.43 0.51 3.02%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 16/08/23 17/08/22 30/07/21 23/07/20 02/08/19 01/08/18 29/09/17 -
Price 0.475 0.42 0.43 0.38 0.855 0.795 0.755 -
P/RPS 0.32 0.41 0.40 0.59 1.31 1.45 1.07 -18.21%
P/EPS -2.22 -6.28 -4.76 -1.57 -15.76 -124.56 -7.82 -18.92%
EY -45.01 -15.92 -21.02 -63.53 -6.34 -0.80 -12.79 23.31%
DY 3.16 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.57 0.39 0.37 0.31 0.58 0.52 0.48 2.90%

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