[MHB] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
02-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -17.21%
YoY- 58.12%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,790,951 2,191,009 1,227,641 1,035,307 871,206 733,904 701,116 25.86%
PBT 101,238 -489,089 40,403 -165,436 -392,072 -42,749 -97,805 -
Tax -1,585 -1,143 87 0 -301 -901 -528 20.08%
NP 99,653 -490,232 40,490 -165,436 -392,373 -43,650 -98,333 -
-
NP to SH 99,614 -490,369 40,634 -162,612 -388,248 -43,501 -97,472 -
-
Tax Rate 1.57% - -0.22% - - - - -
Total Cost 2,691,298 2,681,241 1,187,151 1,200,743 1,263,579 777,554 799,449 22.40%
-
Net Worth 1,405,920 1,237,600 1,753,599 1,813,759 1,979,999 2,364,640 2,434,239 -8.73%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,405,920 1,237,600 1,753,599 1,813,759 1,979,999 2,364,640 2,434,239 -8.73%
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 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.57% -22.37% 3.30% -15.98% -45.04% -5.95% -14.03% -
ROE 7.09% -39.62% 2.32% -8.97% -19.61% -1.84% -4.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 174.43 136.94 76.73 64.71 54.45 45.87 43.82 25.86%
EPS 6.20 -30.60 2.50 -10.20 -24.30 -2.72 -6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.7735 1.096 1.1336 1.2375 1.4779 1.5214 -8.73%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 174.43 136.94 76.73 64.71 54.45 45.87 43.82 25.86%
EPS 6.20 -30.60 2.50 -10.20 -24.30 -2.72 -6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.7735 1.096 1.1336 1.2375 1.4779 1.5214 -8.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.445 0.525 0.39 0.405 0.31 0.81 0.625 -
P/RPS 0.26 0.38 0.51 0.63 0.57 1.77 1.43 -24.71%
P/EPS 7.15 -1.71 15.36 -3.98 -1.28 -29.79 -10.26 -
EY 13.99 -58.38 6.51 -25.09 -78.28 -3.36 -9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.36 0.36 0.25 0.55 0.41 3.70%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 13/11/24 08/11/23 10/11/22 02/11/21 27/10/20 24/10/19 25/10/18 -
Price 0.435 0.49 0.435 0.425 0.305 0.915 0.60 -
P/RPS 0.25 0.36 0.57 0.66 0.56 1.99 1.37 -24.66%
P/EPS 6.99 -1.60 17.13 -4.18 -1.26 -33.65 -9.85 -
EY 14.31 -62.55 5.84 -23.91 -79.56 -2.97 -10.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.40 0.37 0.25 0.62 0.39 4.22%

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