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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 509.86 | 28.62 | 28.27 | 5.5% | 0.00 | 1.80 | 18.1% | 43.8% | 181.1% | 85.0% | ||||||||
| 22 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 431.57 | 10.34 | 10.05 | 2.3% | 0.00 | 0.60 | 4.8% | 52.0% | 17.8% | 86.4% | ||||||||
| 27 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 453.10 | 12.67 | 12.24 | 2.7% | 0.00 | 0.80 | 44.6% | 54.0% | 42.8% | 17.4% | ||||||||
| 19 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 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 2024 | 3 | 31 Dec 2024 | 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 2024 | 2 | 31 Dec 2024 | 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 2024 | 1 | 31 Dec 2024 | 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 2023 | 4 | 31 Dec 2023 | 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 2023 | 3 | 31 Dec 2023 | 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 2023 | 2 | 31 Dec 2023 | 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 2023 | 1 | 31 Dec 2023 | 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 2022 | 4 | 31 Dec 2022 | 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 2022 | 3 | 31 Dec 2022 | 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 2022 | 2 | 31 Dec 2022 | 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 2022 | 1 | 31 Dec 2022 | 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 2021 | 4 | 31 Dec 2021 | 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 2021 | 3 | 31 Dec 2021 | 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 2021 | 2 | 31 Dec 2021 | 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 2021 | 1 | 31 Dec 2021 | 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 2020 | 4 | 31 Dec 2020 | 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 2020 | 3 | 31 Dec 2020 | 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 2020 | 2 | 31 Dec 2020 | 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 2020 | 1 | 31 Dec 2020 | 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 2019 | 4 | 31 Dec 2019 | 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 2019 | 3 | 31 Dec 2019 | 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 2019 | 2 | 31 Dec 2019 | 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 2019 | 1 | 31 Dec 2019 | 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 2018 | 4 | 31 Dec 2018 | 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 2018 | 3 | 31 Dec 2018 | 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 2018 | 2 | 31 Dec 2018 | 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 2018 | 1 | 31 Dec 2018 | 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 2017 | 4 | 31 Dec 2017 | 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 2017 | 3 | 31 Dec 2017 | 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 2017 | 2 | 31 Dec 2017 | 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 2017 | 1 | 31 Dec 2017 | 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 2016 | 4 | 31 Dec 2016 | 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 2016 | 3 | 31 Dec 2016 | 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 2016 | 2 | 31 Dec 2016 | 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 2016 | 1 | 31 Dec 2016 | 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 2015 | 4 | 31 Dec 2015 | 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 2015 | 3 | 31 Dec 2015 | 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 2015 | 2 | 31 Dec 2015 | 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 2015 | 1 | 31 Dec 2015 | 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% |
| EPS | 4.5 sen |
| Trailing PE (Sector Median: 10.3) | 8.1 |
| PEG | 0.08 |
| Altman Z | 0.6 |
| Beaver | 0.092 |
| Current Ratio | 0.85 |
| Debt-Equity (DE) Ratio | 1.29 |
| FCF Yield | 7.88 % |
| Revenue QoQ | 18.14 % |
| Revenue YoY | -43.75% |
| Profit QoQ | 181.1 % |
| Profit YoY | 85.05 % |
| Profit Margin (Sector Median: 7.5) | 3.25 % |
| ROE (ROIC: 4.42) | 5.0 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 10.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 7.5) | |
| ROE (ROIC: 4.52) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 4 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.9 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 30.68 |
| 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 |
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
Market Cap: 584 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
No warrants listed
Updated on 17-Feb-2023
| Shareholder | % | Value (M) |
|---|---|---|
| MISC Berhad | 66.5% | 388.36 |
| Technipfmc Plc | 8.5% | 49.64 |
| Lembaga Tabung Angkatan Tentera | 2.19% | 12.79 |
| Amanah Saham Bumiputera | 1.5% | 8.76 |
| Urusharta Jamaah Sdn. Bhd. | 1.33% | 7.77 |
| J.P. Morgan Securities plc | 1.03% | 6.02 |
| PMB Shariah Growth Fund | 0.88% | 5.14 |
| UBS AG | 0.83% | 4.85 |
| Leow Hong Yen | 0.53% | 3.1 |
| Tabung Haji | 0.35% | 2.04 |
| Ong Hung Hock | 0.28% | 1.64 |
| Chua Seng Sam | 0.26% | 1.52 |
| Ting Yuet May | 0.23% | 1.34 |
| Teh Chan Sherng | 0.18% | 1.05 |
| Chan Hoe Hock | 0.17% | 0.99 |
| Lee Choi Fok @ Lee Choon Fook | 0.16% | 0.93 |
| Tan Tuan Shee | 0.15% | 0.88 |
| Etiqa Life Insurance Berhad | 0.14% | 0.82 |
| Oh Mui Heng | 0.13% | 0.76 |
| Lee Swan Choo | 0.13% | 0.76 |
| Muhayuddin Bin Musa | 0.11% | 0.64 |
| Mak Kok Leong | 0.11% | 0.64 |
| Vijian Kumaran A/L Chandran | 0.1% | 0.58 |
| Chong Mei San | 0.1% | 0.58 |
| 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 |