[MHB] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 1.2%
YoY- 141.99%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 3,309,392 2,615,011 2,385,768 1,730,086 1,651,643 1,659,650 1,639,709 59.50%
PBT -483,052 -482,758 -363,307 47,578 46,734 -68,301 -107,403 171.72%
Tax -1,143 19,674 21,045 20,904 20,904 87 -143 298.25%
NP -484,195 -463,084 -342,262 68,482 67,638 -68,214 -107,546 171.91%
-
NP to SH -484,185 -463,230 -342,077 68,587 67,773 -67,160 -106,984 172.85%
-
Tax Rate - - - -43.94% -44.73% - - -
Total Cost 3,793,587 3,078,095 2,728,030 1,661,604 1,584,005 1,727,864 1,747,255 67.43%
-
Net Worth 1,266,559 1,237,600 1,329,920 1,750,079 1,768,639 1,753,599 1,733,600 -18.83%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 24,000 24,000 24,000 24,000 - - -
Div Payout % - 0.00% 0.00% 34.99% 35.41% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,266,559 1,237,600 1,329,920 1,750,079 1,768,639 1,753,599 1,733,600 -18.83%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -14.63% -17.71% -14.35% 3.96% 4.10% -4.11% -6.56% -
ROE -38.23% -37.43% -25.72% 3.92% 3.83% -3.83% -6.17% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 206.84 163.44 149.11 108.13 103.23 103.73 102.48 59.50%
EPS -30.26 -28.95 -21.38 4.29 4.24 -4.20 -6.69 172.75%
DPS 0.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.7916 0.7735 0.8312 1.0938 1.1054 1.096 1.0835 -18.83%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 206.84 163.44 149.11 108.13 103.23 103.73 102.48 59.50%
EPS -30.26 -28.95 -21.38 4.29 4.24 -4.20 -6.69 172.75%
DPS 0.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.7916 0.7735 0.8312 1.0938 1.1054 1.096 1.0835 -18.83%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.48 0.525 0.51 0.62 0.595 0.39 0.39 -
P/RPS 0.23 0.32 0.34 0.57 0.58 0.38 0.38 -28.38%
P/EPS -1.59 -1.81 -2.39 14.46 14.05 -9.29 -5.83 -57.84%
EY -63.04 -55.15 -41.92 6.91 7.12 -10.76 -17.14 137.70%
DY 0.00 2.86 2.94 2.42 2.52 0.00 0.00 -
P/NAPS 0.61 0.68 0.61 0.57 0.54 0.36 0.36 41.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 14/02/24 08/11/23 16/08/23 18/05/23 10/02/23 10/11/22 17/08/22 -
Price 0.475 0.49 0.475 0.54 0.705 0.435 0.42 -
P/RPS 0.23 0.30 0.32 0.50 0.68 0.42 0.41 -31.90%
P/EPS -1.57 -1.69 -2.22 12.60 16.64 -10.36 -6.28 -60.21%
EY -63.71 -59.09 -45.01 7.94 6.01 -9.65 -15.92 151.42%
DY 0.00 3.06 3.16 2.78 2.13 0.00 0.00 -
P/NAPS 0.60 0.63 0.57 0.49 0.64 0.40 0.39 33.16%

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