MHB | MALAYSIA MARINE AND HEAVY ENGINEERING HOLDINGS BERHAD
0.370 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 11:10
MHB Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
MHB Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 Feb 25 | Q4 Dec 24 | 4 | 31 Dec 24 | 817.61 | 22.03 | 21.38 | 2.6% | 0.00 | 1.30 | 9.8% | 26.9% | 40.0% | 245.8% | ||||||||
| 13 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 906.46 | 15.96 | 15.27 | 1.7% | 0.00 | 1.00 | 0.7% | 42.0% | 79.3% | 114.5% | ||||||||
| 21 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 900.02 | 74.37 | 73.92 | 8.2% | 0.00 | 4.60 | 8.6% | 14.8% | 609.2% | 119.0% | ||||||||
| 24 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 984.47 | 10.91 | 10.42 | 1.1% | 0.00 | 0.70 | 12.0% | 98.4% | 68.5% | 194.7% | ||||||||
| 14 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 1,118.38 | 6.04 | 6.18 | 0.6% | 0.00 | 0.40 | 75.2% | 163.8% | 105.9% | 77.2% | ||||||||
| 08 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 638.47 | -103.94 | -105.21 | -16.5% | 0.00 | -6.60 | 39.6% | 56.0% | 72.9% | 759.8% | ||||||||
| 16 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 1,056.31 | -388.68 | -388.70 | -36.8% | 0.00 | -24.30 | 112.9% | 163.7% | 11089.5% | 1869.5% | ||||||||
| 18 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 496.23 | 3.54 | 3.54 | 0.7% | 0.00 | 0.20 | 17.0% | 18.8% | 87.0% | 29.9% | ||||||||
| 10 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 424.00 | 6.33 | 27.14 | 6.4% | 1.50 | 1.70 | 3.6% | 1.9% | 70.2% | 125.2% | ||||||||
| 10 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 409.23 | 15.51 | 15.95 | 3.9% | 0.00 | 1.00 | 2.1% | 5.1% | 27.4% | 166.8% | ||||||||
| 17 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 400.63 | 22.20 | 21.97 | 5.5% | 0.00 | 1.40 | 4.1% | 32.5% | 706.7% | 163.9% | ||||||||
| 20 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 417.78 | 2.69 | 2.72 | 0.7% | 0.00 | 0.20 | 3.3% | 21.6% | 102.5% | 102.6% | ||||||||
| 11 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 432.01 | -108.70 | -107.79 | -24.9% | 0.00 | -6.70 | 11.0% | 37.9% | 351.4% | 1159.7% | ||||||||
| 02 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 389.29 | -23.60 | -23.88 | -6.1% | 0.00 | -1.50 | 28.7% | 5.4% | 30.6% | 1003.1% | ||||||||
| 30 Jul 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 302.45 | -37.26 | -34.38 | -11.4% | 0.00 | -2.10 | 12.0% | 94.7% | 67.0% | 91.3% | ||||||||
| 28 Apr 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 343.57 | -104.58 | -104.35 | -30.4% | 0.00 | -6.50 | 50.6% | 0.8% | 1119.5% | 1802.0% | ||||||||
| 09 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 695.54 | -9.24 | -8.56 | -1.2% | 0.00 | -0.50 | 88.3% | 152.3% | 423.6% | 192.2% | ||||||||
| 27 Oct 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 369.46 | 2.52 | 2.64 | 0.7% | 0.00 | 0.20 | 137.9% | 45.3% | 100.7% | 156.7% | ||||||||
| 23 Jul 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 155.31 | -400.24 | -397.02 | -255.6% | 0.00 | -24.80 | 55.2% | 43.8% | 6575.7% | 4090.2% | ||||||||
| 29 Apr 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 346.44 | 5.65 | 6.13 | 1.8% | 0.00 | 0.40 | 25.7% | 70.6% | 33.9% | 120.9% | ||||||||
| 12 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 275.64 | 2.99 | 9.28 | 3.4% | 0.00 | 0.60 | 8.4% | 0.9% | 299.0% | 136.8% | ||||||||
| 24 Oct 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 254.34 | -4.46 | -4.66 | -1.8% | 0.00 | -0.29 | 8.0% | 12.2% | 50.8% | 79.5% | ||||||||
| 02 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 276.45 | -8.79 | -9.47 | -3.4% | 0.00 | -0.59 | 36.1% | 23.9% | 67.7% | 80.8% | ||||||||
| 26 Apr 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 203.11 | -29.50 | -29.36 | -14.5% | 0.00 | -1.84 | 25.7% | 7.9% | 16.4% | 16.2% | ||||||||
| 22 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 273.24 | -26.30 | -25.22 | -9.2% | 0.00 | -1.60 | 5.7% | 10.2% | 11.0% | 152.4% | ||||||||
| 25 Oct 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 289.80 | -22.74 | -22.72 | -7.8% | 0.00 | -1.42 | 29.9% | 34.6% | 54.1% | 238.4% | ||||||||
| 01 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 223.04 | -49.70 | -49.48 | -22.2% | 0.00 | -3.09 | 18.5% | 13.3% | 95.8% | 261.1% | ||||||||
| 04 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 188.28 | -25.37 | -25.27 | -13.4% | 0.00 | -1.60 | 24.1% | 20.2% | 152.5% | 52.2% | ||||||||
| 07 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 247.95 | 26.30 | 48.13 | 19.4% | 0.03 | 3.00 | 15.1% | 18.3% | 193.3% | 140.2% | ||||||||
| 31 Oct 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 215.35 | 15.79 | 16.41 | 7.6% | 0.00 | 1.00 | 16.3% | 35.4% | 219.8% | 462.0% | ||||||||
| 29 Sep 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 257.27 | -13.45 | -13.70 | -5.3% | 0.00 | -0.90 | 9.1% | 13.5% | 17.5% | 435.4% | ||||||||
| 27 Apr 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 235.84 | -17.62 | -16.61 | -7.0% | 0.00 | -1.00 | 22.3% | 8.1% | 86.1% | 119.2% | ||||||||
| 07 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 303.64 | -126.64 | -119.67 | -39.4% | 0.00 | -7.50 | 8.9% | 57.9% | 2540.0% | 341.1% | ||||||||
| 27 Oct 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 333.49 | -2.23 | -4.53 | -1.4% | 0.00 | -0.30 | 12.1% | 23.6% | 77.1% | 126.7% | ||||||||
| 02 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 297.44 | -0.82 | -2.56 | -0.9% | 0.00 | -0.20 | 15.9% | 48.9% | 66.2% | 114.2% | ||||||||
| 27 Apr 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 256.72 | -5.34 | -7.58 | -3.0% | 0.00 | -0.50 | 64.4% | 64.3% | 72.1% | 121.0% | ||||||||
| 03 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 721.14 | -49.83 | -27.13 | -3.8% | 0.00 | -1.70 | 65.3% | 41.9% | 259.9% | 264.6% | ||||||||
| 03 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 436.25 | 19.76 | 16.96 | 3.9% | 0.00 | 1.10 | 25.1% | 19.2% | 5.9% | 56.6% | ||||||||
| 28 Jul 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 582.14 | 17.57 | 18.03 | 3.1% | 0.00 | 1.10 | 19.1% | 40.6% | 50.0% | 54.6% | ||||||||
| 27 Apr 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 719.50 | 35.00 | 36.03 | 5.0% | 0.00 | 2.30 | 41.5% | 7.2% | 118.6% | 4.0% | ||||||||
| 05 Feb 15 | 31/12/14 | 4 | 31/12/14 | 508.34 | 39.26 | 16.48 | 3.2% | 0.00 | 1.00 | 5.8% | 30.0% | 57.8% | 83.8% |
MHB Historical Dividends
MHB Financial Ratios
| EPS | 7.56 sen |
| Trailing PE (Sector Median: 8.9) | 4.9 |
| PEG | 0.05 |
| Altman Z | 0.4 |
| Beaver | -0.114 |
| Current Ratio | 0.89 |
| Debt-Equity (DE) Ratio | 2.09 |
| FCF Yield | -54.01 % |
| Revenue QoQ | -9.8 % |
| Revenue YoY | -26.89% |
| Profit QoQ | 39.99 % |
| Profit YoY | 245.76 % |
| Profit Margin (Sector Median: 8.9) | 3.35 % |
| ROE (ROIC: -31.23) | -37.37 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
MHB Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 8.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 8.9) | |
| ROE (ROIC: -31.83) | |
| Altman Z |
MHB Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.86 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 21.38 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
MHB Directors Share Purchases (Beta)
CAPTAIN RAJALINGAM A/L SUBRAMANIAM reduced 10000.0 units announced on 14 Nov 2023 at ~RM0.485
ENCIK PANDAI OTHMAN added 30000.0 units announced on 02 Sep 2022 at ~RM0.38
ENCIK PANDAI OTHMAN added 10000.0 units announced on 21 Apr 2021 at ~RM0.6
MHB Summary
Market Cap: 592 M.
Market Cap Class: Middlers
Number of Shares: 1600 M.
Adjusted Float: 25.0%.
Stock highly correlated with
NTPM (93%)
OWG (93%)
TONGHER (93%)
HIBISCS (91%)
Malaysia Marine and Heavy Engineering Holdings Berhad (MHB), incorporated in 1989 and headquartered in Kuala Lumpur, Malaysia, is a globally recognised provider of integrated energy and marine solutions. Operating Malaysia's largest and one of Southeast Asia's biggest fabrication yards, MHB specialises in complex offshore construction, offering Engineering, Procurement, Construction, Installation, and Commissioning (EPCIC) services for facilities like fixed and floating platforms (including FPSOs/FSUs), deepwater structures, and turrets, alongside significant involvement in the renewable energy sector through projects involving offshore wind substations, green hydrogen, and carbon capture facilities. The company's core business activities are divided into three segments: Heavy Engineering (covering the aforementioned offshore and onshore energy projects, both conventional and renewable), Marine (providing comprehensive vessel and rig repair, refurbishment, upgrading, and conversion services with a niche expertise in Liquefied Natural Gas Carriers (LNGCs)), and Plant Turnaround and Shutdown Maintenance (offering maintenance services for onshore petrochemical and industrial facilities).
Sectors: Trading & Services, Oil & Gas, Upstream Oil & Gas, Downstream Oil & Gas, F4GBM, F4GBM Shariah, Energy Infrastructure, Equipment & Services, Energy, Penny Stocks
Code: 5186
Website: https://mhb.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
MHB Top Shareholdings
Updated on 17-Feb-2023
| Shareholder | % | Value (M) |
|---|---|---|
| MISC Berhad | 66.5% | 393.68 |
| Technipfmc Plc | 8.5% | 50.32 |
| Lembaga Tabung Angkatan Tentera | 2.19% | 12.96 |
| Amanah Saham Bumiputera | 1.5% | 8.88 |
| Urusharta Jamaah Sdn. Bhd. | 1.33% | 7.87 |
| J.P. Morgan Securities plc | 1.03% | 6.1 |
| PMB Shariah Growth Fund | 0.88% | 5.21 |
| UBS AG | 0.83% | 4.91 |
| Leow Hong Yen | 0.53% | 3.14 |
| Tabung Haji | 0.35% | 2.07 |
| Ong Hung Hock | 0.28% | 1.66 |
| Chua Seng Sam | 0.26% | 1.54 |
| Ting Yuet May | 0.23% | 1.36 |
| Teh Chan Sherng | 0.18% | 1.07 |
| Chan Hoe Hock | 0.17% | 1.01 |
| Lee Choi Fok @ Lee Choon Fook | 0.16% | 0.95 |
| Tan Tuan Shee | 0.15% | 0.89 |
| Etiqa Life Insurance Berhad | 0.14% | 0.83 |
| Oh Mui Heng | 0.13% | 0.77 |
| Lee Swan Choo | 0.13% | 0.77 |
| Muhayuddin Bin Musa | 0.11% | 0.65 |
| Mak Kok Leong | 0.11% | 0.65 |
| Vijian Kumaran A/L Chandran | 0.1% | 0.59 |
| Chong Mei San | 0.1% | 0.59 |
| Thang Guan Chung | 0.09% | 0.53 |
| Tee Ah Ling | 0.09% | 0.53 |
| Ang Choon Kiat | 0.09% | 0.53 |
| Lee See Jin | 0.08% | 0.47 |
| Emerging Markets Equities | 0.08% | 0.47 |
| Khoo Seng Mau | 0.08% | 0.47 |