[MHB] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
14-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -4.52%
YoY- -814.42%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 3,909,334 3,641,347 3,797,636 3,309,392 2,615,011 2,385,768 1,730,086 71.94%
PBT 107,275 -12,628 -475,678 -483,052 -482,758 -363,307 47,578 71.69%
Tax -1,585 -2,028 -1,631 -1,143 19,674 21,045 20,904 -
NP 105,690 -14,656 -477,309 -484,195 -463,084 -342,262 68,482 33.44%
-
NP to SH 105,798 -14,684 -477,299 -484,185 -463,230 -342,077 68,587 33.39%
-
Tax Rate 1.48% - - - - - -43.94% -
Total Cost 3,803,644 3,656,003 4,274,945 3,793,587 3,078,095 2,728,030 1,661,604 73.43%
-
Net Worth 1,405,920 1,350,080 1,277,120 1,266,559 1,237,600 1,329,920 1,750,079 -13.54%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - 24,000 24,000 24,000 -
Div Payout % - - - - 0.00% 0.00% 34.99% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,405,920 1,350,080 1,277,120 1,266,559 1,237,600 1,329,920 1,750,079 -13.54%
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 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 2.70% -0.40% -12.57% -14.63% -17.71% -14.35% 3.96% -
ROE 7.53% -1.09% -37.37% -38.23% -37.43% -25.72% 3.92% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 244.33 227.58 237.35 206.84 163.44 149.11 108.13 71.93%
EPS 6.61 -0.92 -29.83 -30.26 -28.95 -21.38 4.29 33.29%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
NAPS 0.8787 0.8438 0.7982 0.7916 0.7735 0.8312 1.0938 -13.54%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 244.33 227.58 237.35 206.84 163.44 149.11 108.13 71.93%
EPS 6.61 -0.92 -29.83 -30.26 -28.95 -21.38 4.29 33.29%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
NAPS 0.8787 0.8438 0.7982 0.7916 0.7735 0.8312 1.0938 -13.54%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.445 0.45 0.475 0.48 0.525 0.51 0.62 -
P/RPS 0.18 0.20 0.20 0.23 0.32 0.34 0.57 -53.52%
P/EPS 6.73 -49.03 -1.59 -1.59 -1.81 -2.39 14.46 -39.85%
EY 14.86 -2.04 -62.80 -63.04 -55.15 -41.92 6.91 66.37%
DY 0.00 0.00 0.00 0.00 2.86 2.94 2.42 -
P/NAPS 0.51 0.53 0.60 0.61 0.68 0.61 0.57 -7.12%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 13/11/24 21/08/24 24/05/24 14/02/24 08/11/23 16/08/23 18/05/23 -
Price 0.435 0.47 0.515 0.475 0.49 0.475 0.54 -
P/RPS 0.18 0.21 0.22 0.23 0.30 0.32 0.50 -49.29%
P/EPS 6.58 -51.21 -1.73 -1.57 -1.69 -2.22 12.60 -35.07%
EY 15.20 -1.95 -57.92 -63.71 -59.09 -45.01 7.94 53.99%
DY 0.00 0.00 0.00 0.00 3.06 3.16 2.78 -
P/NAPS 0.50 0.56 0.65 0.60 0.63 0.57 0.49 1.35%

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