[MHB] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
26-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -3.34%
YoY- -595.87%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,009,541 1,007,142 1,042,599 989,189 974,354 949,070 874,618 10.00%
PBT -39,763 -69,052 -87,334 -128,247 -124,108 -71,508 -32,981 13.23%
Tax 5,544 -428 -269 0 -55 20,326 20,869 -58.57%
NP -34,219 -69,480 -87,603 -128,247 -124,163 -51,182 -12,112 99.47%
-
NP to SH -34,224 -68,720 -86,777 -126,783 -122,691 -49,339 -10,212 123.45%
-
Tax Rate - - - - - - - -
Total Cost 1,043,760 1,076,622 1,130,202 1,117,436 1,098,517 1,000,252 886,730 11.44%
-
Net Worth 2,372,319 2,364,640 2,367,679 2,376,959 2,407,040 2,434,239 2,456,959 -2.30%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - 479 479 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,372,319 2,364,640 2,367,679 2,376,959 2,407,040 2,434,239 2,456,959 -2.30%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -3.39% -6.90% -8.40% -12.96% -12.74% -5.39% -1.38% -
ROE -1.44% -2.91% -3.67% -5.33% -5.10% -2.03% -0.42% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 63.10 62.95 65.16 61.82 60.90 59.32 54.66 10.01%
EPS -2.14 -4.30 -5.42 -7.92 -7.67 -3.08 -0.64 123.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.03 -
NAPS 1.4827 1.4779 1.4798 1.4856 1.5044 1.5214 1.5356 -2.30%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 63.10 62.95 65.16 61.82 60.90 59.32 54.66 10.01%
EPS -2.14 -4.30 -5.42 -7.92 -7.67 -3.08 -0.64 123.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.03 -
NAPS 1.4827 1.4779 1.4798 1.4856 1.5044 1.5214 1.5356 -2.30%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.87 0.81 0.75 0.81 0.545 0.625 0.66 -
P/RPS 1.38 1.29 1.15 1.31 0.89 1.05 1.21 9.13%
P/EPS -40.67 -18.86 -13.83 -10.22 -7.11 -20.27 -103.41 -46.22%
EY -2.46 -5.30 -7.23 -9.78 -14.07 -4.93 -0.97 85.65%
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.05 -
P/NAPS 0.59 0.55 0.51 0.55 0.36 0.41 0.43 23.40%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 12/02/20 24/10/19 02/08/19 26/04/19 22/02/19 25/10/18 01/08/18 -
Price 0.78 0.915 0.855 0.795 0.75 0.60 0.795 -
P/RPS 1.24 1.45 1.31 1.29 1.23 1.01 1.45 -9.87%
P/EPS -36.47 -21.30 -15.76 -10.03 -9.78 -19.46 -124.56 -55.80%
EY -2.74 -4.69 -6.34 -9.97 -10.22 -5.14 -0.80 126.70%
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.04 -
P/NAPS 0.53 0.62 0.58 0.54 0.50 0.39 0.52 1.27%

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