[MHB] QoQ Cumulative 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- 64.58%
YoY- 124.99%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,552,539 496,225 1,651,643 1,227,641 818,414 417,782 1,467,316 3.84%
PBT -385,144 3,537 46,734 40,403 24,897 2,693 -274,140 25.51%
Tax -2 0 20,904 87 -143 0 0 -
NP -385,146 3,537 67,638 40,490 24,754 2,693 -274,140 25.51%
-
NP to SH -385,161 3,537 67,773 40,634 24,689 2,723 -270,406 26.67%
-
Tax Rate - 0.00% -44.73% -0.22% 0.57% 0.00% - -
Total Cost 1,937,685 492,688 1,584,005 1,187,151 793,660 415,089 1,741,456 7.39%
-
Net Worth 1,329,920 1,750,079 1,768,639 1,753,599 1,733,600 1,709,280 1,706,399 -15.34%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 24,000 - - - - -
Div Payout % - - 35.41% - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,329,920 1,750,079 1,768,639 1,753,599 1,733,600 1,709,280 1,706,399 -15.34%
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 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -24.81% 0.71% 4.10% 3.30% 3.02% 0.64% -18.68% -
ROE -28.96% 0.20% 3.83% 2.32% 1.42% 0.16% -15.85% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 97.03 31.01 103.23 76.73 51.15 26.11 91.71 3.84%
EPS -24.10 0.20 4.20 2.50 1.50 0.20 -16.90 26.77%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.8312 1.0938 1.1054 1.096 1.0835 1.0683 1.0665 -15.34%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 97.03 31.01 103.23 76.73 51.15 26.11 91.71 3.84%
EPS -24.10 0.20 4.20 2.50 1.50 0.20 -16.90 26.77%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.8312 1.0938 1.1054 1.096 1.0835 1.0683 1.0665 -15.34%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.51 0.62 0.595 0.39 0.39 0.39 0.395 -
P/RPS 0.53 2.00 0.58 0.51 0.76 1.49 0.43 15.00%
P/EPS -2.12 280.46 14.05 15.36 25.27 229.16 -2.34 -6.38%
EY -47.20 0.36 7.12 6.51 3.96 0.44 -42.79 6.77%
DY 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.54 0.36 0.36 0.37 0.37 39.68%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 16/08/23 18/05/23 10/02/23 10/11/22 17/08/22 20/05/22 11/02/22 -
Price 0.475 0.54 0.705 0.435 0.42 0.415 0.40 -
P/RPS 0.49 1.74 0.68 0.57 0.82 1.59 0.44 7.46%
P/EPS -1.97 244.27 16.64 17.13 27.22 243.85 -2.37 -11.62%
EY -50.68 0.41 6.01 5.84 3.67 0.41 -42.25 12.93%
DY 0.00 0.00 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.64 0.40 0.39 0.39 0.38 31.13%

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