Highlights

[MESB] YoY Quarter Result on 2021-09-30 [#1]

Stock [MESB]: MESB BHD
Announcement Date 25-Nov-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2022
Quarter 30-Sep-2021  [#1]
Profit Trend QoQ -     -155.29%    YoY -     -216.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 CAGR
Revenue 11,271 34,252 32,226 28,444 38,712 17,627 18,202 -6.39%
  YoY % -67.09% 6.29% 13.30% -26.52% 119.62% -3.16% -
  Horiz. % 61.92% 188.18% 177.05% 156.27% 212.68% 96.84% 100.00%
PBT -3,028 3,365 -4,114 -4,124 2,001 -461 -723 21.82%
  YoY % -189.99% 181.79% 0.24% -306.10% 534.06% 36.24% -
  Horiz. % 418.81% -465.42% 569.02% 570.40% -276.76% 63.76% 100.00%
Tax -110 -676 -1 527 -1,006 -190 -22 24.83%
  YoY % 83.73% -67,500.00% -100.19% 152.39% -429.47% -763.64% -
  Horiz. % 500.00% 3,072.73% 4.55% -2,395.45% 4,572.73% 863.64% 100.00%
NP -3,138 2,689 -4,115 -3,597 995 -651 -745 21.91%
  YoY % -216.70% 165.35% -14.40% -461.51% 252.84% 12.62% -
  Horiz. % 421.21% -360.94% 552.35% 482.82% -133.56% 87.38% 100.00%
NP to SH -3,138 2,689 -4,115 -3,597 995 -537 -737 22.09%
  YoY % -216.70% 165.35% -14.40% -461.51% 285.29% 27.14% -
  Horiz. % 425.78% -364.86% 558.34% 488.06% -135.01% 72.86% 100.00%
Tax Rate - % 20.09 % - % - % 50.27 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 39.96% 0.00% 0.00% 100.00% - -
Total Cost 14,409 31,563 36,341 32,041 37,717 18,278 18,947 -3.70%
  YoY % -54.35% -13.15% 13.42% -15.05% 106.35% -3.53% -
  Horiz. % 76.05% 166.59% 191.80% 169.11% 199.07% 96.47% 100.00%
Net Worth 79,372 63,742 87,633 84,356 84,805 81,808 80,813 -0.25%
  YoY % 24.52% -27.26% 3.88% -0.53% 3.66% 1.23% -
  Horiz. % 98.22% 78.88% 108.44% 104.38% 104.94% 101.23% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 79,372 63,742 87,633 84,356 84,805 81,808 80,813 -0.25%
  YoY % 24.52% -27.26% 3.88% -0.53% 3.66% 1.23% -
  Horiz. % 98.22% 78.88% 108.44% 104.38% 104.94% 101.23% 100.00%
NOSH 107,260 89,778 81,900 81,900 41,983 41,953 42,090 13.76%
  YoY % 19.47% 9.62% 0.00% 95.08% 0.07% -0.33% -
  Horiz. % 254.83% 213.30% 194.58% 194.58% 99.75% 99.67% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -27.84 % 7.85 % -12.77 % -12.65 % 2.57 % -3.69 % -4.09 % 30.25%
  YoY % -454.65% 161.47% -0.95% -592.22% 169.65% 9.78% -
  Horiz. % 680.68% -191.93% 312.22% 309.29% -62.84% 90.22% 100.00%
ROE -3.95 % 4.22 % -4.70 % -4.26 % 1.17 % -0.66 % -0.91 % 22.42%
  YoY % -193.60% 189.79% -10.33% -464.10% 277.27% 27.47% -
  Horiz. % 434.07% -463.74% 516.48% 468.13% -128.57% 72.53% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.51 38.15 39.35 34.73 92.21 42.02 43.25 -17.71%
  YoY % -72.45% -3.05% 13.30% -62.34% 119.44% -2.84% -
  Horiz. % 24.30% 88.21% 90.98% 80.30% 213.20% 97.16% 100.00%
EPS -2.93 3.00 -5.02 4.39 2.37 -0.83 -1.74 7.44%
  YoY % -197.67% 159.76% -214.35% 85.23% 385.54% 52.30% -
  Horiz. % 168.39% -172.41% 288.51% -252.30% -136.21% 47.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7400 0.7100 1.0700 1.0300 2.0200 1.9500 1.9200 -12.31%
  YoY % 4.23% -33.64% 3.88% -49.01% 3.59% 1.56% -
  Horiz. % 38.54% 36.98% 55.73% 53.65% 105.21% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 108,280
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.41 31.63 29.76 26.27 35.75 16.28 16.81 -6.39%
  YoY % -67.09% 6.28% 13.29% -26.52% 119.59% -3.15% -
  Horiz. % 61.93% 188.16% 177.04% 156.28% 212.67% 96.85% 100.00%
EPS -2.90 2.48 -3.80 -3.32 0.92 -0.50 -0.68 22.12%
  YoY % -216.94% 165.26% -14.46% -460.87% 284.00% 26.47% -
  Horiz. % 426.47% -364.71% 558.82% 488.24% -135.29% 73.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7330 0.5887 0.8093 0.7791 0.7832 0.7555 0.7463 -0.25%
  YoY % 24.51% -27.26% 3.88% -0.52% 3.67% 1.23% -
  Horiz. % 98.22% 78.88% 108.44% 104.40% 104.94% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 30/06/16 30/06/15 30/06/14 -
Price 0.4750 0.2950 0.4100 0.3000 0.6200 0.8800 1.2600 -
P/RPS 4.52 0.77 1.04 0.86 0.67 2.09 2.91 6.26%
  YoY % 487.01% -25.96% 20.93% 28.36% -67.94% -28.18% -
  Horiz. % 155.33% 26.46% 35.74% 29.55% 23.02% 71.82% 100.00%
P/EPS -16.24 9.85 -8.16 -6.83 26.16 -68.75 -71.96 -18.54%
  YoY % -264.87% 220.71% -19.47% -126.11% 138.05% 4.46% -
  Horiz. % 22.57% -13.69% 11.34% 9.49% -36.35% 95.54% 100.00%
EY -6.16 10.15 -12.25 -14.64 3.82 -1.45 -1.39 22.77%
  YoY % -160.69% 182.86% 16.33% -483.25% 363.45% -4.32% -
  Horiz. % 443.17% -730.22% 881.30% 1,053.24% -274.82% 104.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.64 0.42 0.38 0.29 0.31 0.45 0.66 -0.42%
  YoY % 52.38% 10.53% 31.03% -6.45% -31.11% -31.82% -
  Horiz. % 96.97% 63.64% 57.58% 43.94% 46.97% 68.18% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 CAGR
Date 25/11/21 26/11/20 29/11/19 29/11/18 30/08/16 25/08/15 29/08/14 -
Price 0.5300 0.4750 0.3850 0.2200 0.6650 0.8700 1.0800 -
P/RPS 5.04 1.25 0.98 0.63 0.72 2.07 2.50 10.14%
  YoY % 303.20% 27.55% 55.56% -12.50% -65.22% -17.20% -
  Horiz. % 201.60% 50.00% 39.20% 25.20% 28.80% 82.80% 100.00%
P/EPS -18.12 15.86 -7.66 -5.01 28.06 -67.97 -61.68 -15.53%
  YoY % -214.25% 307.05% -52.89% -117.85% 141.28% -10.20% -
  Horiz. % 29.38% -25.71% 12.42% 8.12% -45.49% 110.20% 100.00%
EY -5.52 6.31 -13.05 -19.96 3.56 -1.47 -1.62 18.40%
  YoY % -187.48% 148.35% 34.62% -660.67% 342.18% 9.26% -
  Horiz. % 340.74% -389.51% 805.56% 1,232.10% -219.75% 90.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.67 0.36 0.21 0.33 0.45 0.56 3.52%
  YoY % 7.46% 86.11% 71.43% -36.36% -26.67% -19.64% -
  Horiz. % 128.57% 119.64% 64.29% 37.50% 58.93% 80.36% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS