[MHB] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
31-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 13.55%
YoY- -219.55%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,146,843 1,007,142 949,070 1,012,102 1,608,796 2,246,236 2,918,468 -14.40%
PBT -389,086 -69,052 -71,508 -141,917 -58,225 111,595 126,896 -
Tax 6,144 -428 20,326 7,209 17,345 -23,885 88,926 -35.91%
NP -382,942 -69,480 -51,182 -134,708 -40,880 87,710 215,822 -
-
NP to SH -378,971 -68,720 -49,339 -133,572 -41,800 87,501 215,478 -
-
Tax Rate - - - - - 21.40% -70.08% -
Total Cost 1,529,785 1,076,622 1,000,252 1,146,810 1,649,676 2,158,526 2,702,646 -9.04%
-
Net Worth 1,979,999 2,364,640 2,434,239 2,528,800 2,683,679 2,704,640 2,619,840 -4.55%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 479 - - - 80,000 -
Div Payout % - - 0.00% - - - 37.13% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,979,999 2,364,640 2,434,239 2,528,800 2,683,679 2,704,640 2,619,840 -4.55%
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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -33.39% -6.90% -5.39% -13.31% -2.54% 3.90% 7.40% -
ROE -19.14% -2.91% -2.03% -5.28% -1.56% 3.24% 8.22% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 71.68 62.95 59.32 63.26 100.55 140.39 182.40 -14.40%
EPS -23.69 -4.30 -3.08 -8.35 -2.61 5.47 13.47 -
DPS 0.00 0.00 0.03 0.00 0.00 0.00 5.00 -
NAPS 1.2375 1.4779 1.5214 1.5805 1.6773 1.6904 1.6374 -4.55%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 71.68 62.95 59.32 63.26 100.55 140.39 182.40 -14.40%
EPS -23.69 -4.30 -3.08 -8.35 -2.61 5.47 13.47 -
DPS 0.00 0.00 0.03 0.00 0.00 0.00 5.00 -
NAPS 1.2375 1.4779 1.5214 1.5805 1.6773 1.6904 1.6374 -4.55%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.31 0.81 0.625 0.755 1.01 1.04 3.00 -
P/RPS 0.43 1.29 1.05 1.19 1.00 0.74 1.64 -19.98%
P/EPS -1.31 -18.86 -20.27 -9.04 -38.66 19.02 22.28 -
EY -76.41 -5.30 -4.93 -11.06 -2.59 5.26 4.49 -
DY 0.00 0.00 0.05 0.00 0.00 0.00 1.67 -
P/NAPS 0.25 0.55 0.41 0.48 0.60 0.62 1.83 -28.21%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/10/20 24/10/19 25/10/18 31/10/17 27/10/16 03/11/15 05/11/14 -
Price 0.305 0.915 0.60 0.82 1.02 1.10 2.20 -
P/RPS 0.43 1.45 1.01 1.30 1.01 0.78 1.21 -15.82%
P/EPS -1.29 -21.30 -19.46 -9.82 -39.04 20.11 16.34 -
EY -77.66 -4.69 -5.14 -10.18 -2.56 4.97 6.12 -
DY 0.00 0.00 0.05 0.00 0.00 0.00 2.27 -
P/NAPS 0.25 0.62 0.39 0.52 0.61 0.65 1.34 -24.38%

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