[MHB] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
09-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -423.64%
YoY- -192.24%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,118,383 424,002 432,009 695,544 275,637 273,238 247,954 28.52%
PBT 6,037 6,331 -108,704 -9,240 2,986 -26,303 26,297 -21.74%
Tax 0 20,817 0 326 6,445 473 20,854 -
NP 6,037 27,148 -108,704 -8,914 9,431 -25,830 47,151 -28.99%
-
NP to SH 6,184 27,139 -107,794 -8,557 9,277 -25,219 48,133 -28.95%
-
Tax Rate 0.00% -328.81% - - -215.84% - -79.30% -
Total Cost 1,112,346 396,854 540,713 704,458 266,206 299,068 200,803 33.00%
-
Net Worth 1,266,559 1,768,639 1,706,399 1,960,960 2,372,319 2,407,040 2,576,479 -11.15%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 24,000 - - - - 479 -
Div Payout % - 88.43% - - - - 1.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,266,559 1,768,639 1,706,399 1,960,960 2,372,319 2,407,040 2,576,479 -11.15%
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 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.54% 6.40% -25.16% -1.28% 3.42% -9.45% 19.02% -
ROE 0.49% 1.53% -6.32% -0.44% 0.39% -1.05% 1.87% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 69.90 26.50 27.00 43.47 17.23 17.08 15.50 28.52%
EPS 0.40 1.70 -6.70 -0.50 0.60 -1.60 3.00 -28.51%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.7916 1.1054 1.0665 1.2256 1.4827 1.5044 1.6103 -11.15%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 69.90 26.50 27.00 43.47 17.23 17.08 15.50 28.52%
EPS 0.40 1.70 -6.70 -0.50 0.60 -1.60 3.00 -28.51%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.7916 1.1054 1.0665 1.2256 1.4827 1.5044 1.6103 -11.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.48 0.595 0.395 0.45 0.87 0.545 0.825 -
P/RPS 0.69 2.25 1.46 1.04 5.05 3.19 5.32 -28.84%
P/EPS 124.19 35.08 -5.86 -84.14 150.05 -34.58 27.42 28.61%
EY 0.81 2.85 -17.06 -1.19 0.67 -2.89 3.65 -22.18%
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.61 0.54 0.37 0.37 0.59 0.36 0.51 3.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 14/02/24 10/02/23 11/02/22 09/02/21 12/02/20 22/02/19 07/02/18 -
Price 0.475 0.705 0.40 0.43 0.82 0.755 0.82 -
P/RPS 0.68 2.66 1.48 0.99 4.76 4.42 5.29 -28.94%
P/EPS 122.90 41.56 -5.94 -80.40 141.43 -47.90 27.26 28.51%
EY 0.81 2.41 -16.84 -1.24 0.71 -2.09 3.67 -22.25%
DY 0.00 2.13 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.60 0.64 0.38 0.35 0.55 0.50 0.51 2.74%

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