[MALPAC] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,022 317 920 964 806 0 0 - YoY % 222.40% -65.54% -4.56% 19.60% 0.00% 0.00% - Horiz. % 126.80% 39.33% 114.14% 119.60% 100.00% - -
PBT 1,019 -2,088 2,146 3,455 -363 -1,799 -1,185 - YoY % 148.80% -197.30% -37.89% 1,051.79% 79.82% -51.81% - Horiz. % -85.99% 176.20% -181.10% -291.56% 30.63% 151.81% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 1,019 -2,088 2,146 3,455 -363 -1,799 -1,185 - YoY % 148.80% -197.30% -37.89% 1,051.79% 79.82% -51.81% - Horiz. % -85.99% 176.20% -181.10% -291.56% 30.63% 151.81% 100.00%
NP to SH 1,019 -2,088 2,146 3,455 -363 -1,799 -1,185 - YoY % 148.80% -197.30% -37.89% 1,051.79% 79.82% -51.81% - Horiz. % -85.99% 176.20% -181.10% -291.56% 30.63% 151.81% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 3 2,405 -1,226 -2,491 1,169 1,799 1,185 -63.07% YoY % -99.88% 296.17% 50.78% -313.09% -35.02% 51.81% - Horiz. % 0.25% 202.95% -103.46% -210.21% 98.65% 151.81% 100.00%
Net Worth 173,999 168,000 174,749 168,000 166,500 177,749 182,250 -0.77% YoY % 3.57% -3.86% 4.02% 0.90% -6.33% -2.47% - Horiz. % 95.47% 92.18% 95.88% 92.18% 91.36% 97.53% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 7,500 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 173,999 168,000 174,749 168,000 166,500 177,749 182,250 -0.77% YoY % 3.57% -3.86% 4.02% 0.90% -6.33% -2.47% - Horiz. % 95.47% 92.18% 95.88% 92.18% 91.36% 97.53% 100.00%
NOSH 75,000 75,000 75,000 75,000 75,000 75,000 75,000 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 99.71 % -658.68 % 233.26 % 358.40 % -45.04 % 0.00 % 0.00 % - YoY % 115.14% -382.38% -34.92% 895.74% 0.00% 0.00% - Horiz. % -221.38% 1,462.43% -517.90% -795.74% 100.00% - -
ROE 0.59 % -1.24 % 1.23 % 2.06 % -0.22 % -1.01 % -0.65 % - YoY % 147.58% -200.81% -40.29% 1,036.36% 78.22% -55.38% - Horiz. % -90.77% 190.77% -189.23% -316.92% 33.85% 155.38% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.36 0.42 1.23 1.29 1.07 - - - YoY % 223.81% -65.85% -4.65% 20.56% 0.00% 0.00% - Horiz. % 127.10% 39.25% 114.95% 120.56% 100.00% - -
EPS 1.36 -2.78 2.86 4.61 -0.48 -2.40 -1.58 - YoY % 148.92% -197.20% -37.96% 1,060.42% 80.00% -51.90% - Horiz. % -86.08% 175.95% -181.01% -291.77% 30.38% 151.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.3200 2.2400 2.3300 2.2400 2.2200 2.3700 2.4300 -0.77% YoY % 3.57% -3.86% 4.02% 0.90% -6.33% -2.47% - Horiz. % 95.47% 92.18% 95.88% 92.18% 91.36% 97.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 75,853 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.35 0.42 1.21 1.27 1.06 - - - YoY % 221.43% -65.29% -4.72% 19.81% 0.00% 0.00% - Horiz. % 127.36% 39.62% 114.15% 119.81% 100.00% - -
EPS 1.34 -2.75 2.83 4.55 -0.48 -2.37 -1.56 - YoY % 148.73% -197.17% -37.80% 1,047.92% 79.75% -51.92% - Horiz. % -85.90% 176.28% -181.41% -291.67% 30.77% 151.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 9.89 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.2939 2.2148 2.3038 2.2148 2.1950 2.3433 2.4027 -0.77% YoY % 3.57% -3.86% 4.02% 0.90% -6.33% -2.47% - Horiz. % 95.47% 92.18% 95.88% 92.18% 91.36% 97.53% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.2000 1.0300 1.2200 0.4500 0.7500 0.9500 1.2900 -
P/RPS 88.06 243.69 99.46 35.01 69.79 0.00 0.00 - YoY % -63.86% 145.01% 184.09% -49.84% 0.00% 0.00% - Horiz. % 126.18% 349.18% 142.51% 50.16% 100.00% - -
P/EPS 88.32 -37.00 42.64 9.77 -154.96 -39.61 -81.65 - YoY % 338.70% -186.77% 336.44% 106.30% -291.21% 51.49% - Horiz. % -108.17% 45.32% -52.22% -11.97% 189.79% 48.51% 100.00%
EY 1.13 -2.70 2.35 10.24 -0.65 -2.52 -1.22 - YoY % 141.85% -214.89% -77.05% 1,675.38% 74.21% -106.56% - Horiz. % -92.62% 221.31% -192.62% -839.34% 53.28% 206.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 10.53 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.52 0.46 0.52 0.20 0.34 0.40 0.53 -0.32% YoY % 13.04% -11.54% 160.00% -41.18% -15.00% -24.53% - Horiz. % 98.11% 86.79% 98.11% 37.74% 64.15% 75.47% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 02/02/23 24/11/21 26/11/20 28/11/19 28/11/18 22/11/17 -
Price 0.9500 1.0200 1.2000 0.7050 0.7400 0.8700 1.2600 -
P/RPS 69.72 241.32 97.83 54.85 68.86 0.00 0.00 - YoY % -71.11% 146.67% 78.36% -20.35% 0.00% 0.00% - Horiz. % 101.25% 350.45% 142.07% 79.65% 100.00% - -
P/EPS 69.92 -36.64 41.94 15.30 -152.89 -36.27 -79.75 - YoY % 290.83% -187.36% 174.12% 110.01% -321.53% 54.52% - Horiz. % -87.67% 45.94% -52.59% -19.18% 191.71% 45.48% 100.00%
EY 1.43 -2.73 2.38 6.53 -0.65 -2.76 -1.25 - YoY % 152.38% -214.71% -63.55% 1,104.62% 76.45% -120.80% - Horiz. % -114.40% 218.40% -190.40% -522.40% 52.00% 220.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 11.49 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.41 0.46 0.52 0.31 0.33 0.37 0.52 -3.88% YoY % -10.87% -11.54% 67.74% -6.06% -10.81% -28.85% - Horiz. % 78.85% 88.46% 100.00% 59.62% 63.46% 71.15% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MHB_Quarterly Report as at 30.09.2022 (Amended).pdf 
