[MHB] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
12-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 50.2%
YoY- 72.11%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,651,643 1,467,316 1,566,750 1,009,541 974,354 956,414 1,191,298 5.59%
PBT 46,734 -274,140 -401,312 -39,763 -124,108 11,018 -135,032 -
Tax 20,904 0 25 5,544 -55 21,427 469 88.24%
NP 67,638 -274,140 -401,287 -34,219 -124,163 32,445 -134,563 -
-
NP to SH 67,773 -270,406 -396,805 -34,224 -122,691 34,233 -134,340 -
-
Tax Rate -44.73% - - - - -194.47% - -
Total Cost 1,584,005 1,741,456 1,968,037 1,043,760 1,098,517 923,969 1,325,861 3.00%
-
Net Worth 1,768,639 1,706,399 1,960,960 2,372,319 2,407,040 2,576,479 2,558,559 -5.96%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 24,000 - - - - 479 - -
Div Payout % 35.41% - - - - 1.40% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,768,639 1,706,399 1,960,960 2,372,319 2,407,040 2,576,479 2,558,559 -5.96%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.10% -18.68% -25.61% -3.39% -12.74% 3.39% -11.30% -
ROE 3.83% -15.85% -20.24% -1.44% -5.10% 1.33% -5.25% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 103.23 91.71 97.92 63.10 60.90 59.78 74.46 5.59%
EPS 4.24 -16.90 -24.80 -2.14 -7.67 2.14 -8.40 -
DPS 1.50 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.1054 1.0665 1.2256 1.4827 1.5044 1.6103 1.5991 -5.96%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 103.23 91.71 97.92 63.10 60.90 59.78 74.46 5.59%
EPS 4.24 -16.90 -24.80 -2.14 -7.67 2.14 -8.40 -
DPS 1.50 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.1054 1.0665 1.2256 1.4827 1.5044 1.6103 1.5991 -5.96%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.595 0.395 0.45 0.87 0.545 0.825 0.915 -
P/RPS 0.58 0.43 0.46 1.38 0.89 1.38 1.23 -11.77%
P/EPS 14.05 -2.34 -1.81 -40.67 -7.11 38.56 -10.90 -
EY 7.12 -42.79 -55.11 -2.46 -14.07 2.59 -9.18 -
DY 2.52 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.54 0.37 0.37 0.59 0.36 0.51 0.57 -0.89%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 10/02/23 11/02/22 09/02/21 12/02/20 22/02/19 07/02/18 07/02/17 -
Price 0.705 0.405 0.43 0.78 0.75 0.82 1.01 -
P/RPS 0.68 0.44 0.44 1.24 1.23 1.37 1.36 -10.90%
P/EPS 16.64 -2.40 -1.73 -36.47 -9.78 38.33 -12.03 -
EY 6.01 -41.73 -57.68 -2.74 -10.22 2.61 -8.31 -
DY 2.13 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.64 0.38 0.35 0.53 0.50 0.51 0.63 0.26%

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