[MESTRON] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MESTRON] MESTRON HOLDINGS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -2.15%
YoY- 86.82%
Quarter Report
Latest QR
Upcoming QR
MESTRON's Result
MESTRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 58,351 49,146 45,194 46,508 56,640 50,716 37,934 33.14%
PBT 4,705 4,193 3,910 7,196 8,658 7,225 2,450 54.31%
Tax -1,595 -666 -634 -1,188 -2,518 -2,066 -870 49.62%
NP 3,110 3,526 3,276 6,008 6,140 5,158 1,580 56.86%
-
NP to SH 3,133 3,534 3,284 6,008 6,140 5,158 1,580 57.63%
-
Tax Rate 33.90% 15.88% 16.21% 16.51% 29.08% 28.60% 35.51% -
Total Cost 55,241 45,620 41,918 40,500 50,500 45,557 36,354 32.07%
-
Net Worth 93,045 93,045 90,690 90,690 63,459 63,199 63,199 29.32%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,209 1,612 - - 1,189 - - -
Div Payout % 38.61% 45.63% - - 19.38% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 93,045 93,045 90,690 90,690 63,459 63,199 63,199 29.32%
NOSH 930,450 930,450 906,900 906,900 793,500 790,000 790,000 11.49%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.33% 7.18% 7.25% 12.92% 10.84% 10.17% 4.17% -
ROE 3.37% 3.80% 3.62% 6.62% 9.68% 8.16% 2.50% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.27 5.28 4.98 5.13 7.14 6.42 4.80 19.43%
EPS 0.33 0.37 0.36 0.68 0.78 0.65 0.34 -1.96%
DPS 0.13 0.17 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.08 0.08 0.08 15.99%
Adjusted Per Share Value based on latest NOSH - 906,900
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.83 4.91 4.52 4.65 5.66 5.07 3.79 33.15%
EPS 0.31 0.35 0.33 0.60 0.61 0.52 0.16 55.22%
DPS 0.12 0.16 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.093 0.093 0.0906 0.0906 0.0634 0.0632 0.0632 29.28%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.34 0.33 0.36 0.27 0.22 0.145 0.105 -
P/RPS 5.42 6.25 7.22 5.26 3.08 2.26 2.19 82.66%
P/EPS 100.97 86.87 99.42 40.76 28.42 22.21 52.50 54.46%
EY 0.99 1.15 1.01 2.45 3.52 4.50 1.90 -35.17%
DY 0.38 0.53 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 3.40 3.30 3.60 2.70 2.75 1.81 1.31 88.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 27/08/21 28/05/21 25/02/21 19/11/20 19/08/20 -
Price 0.315 0.32 0.345 0.40 0.25 0.175 0.17 -
P/RPS 5.02 6.06 6.92 7.80 3.50 2.73 3.54 26.14%
P/EPS 93.55 84.24 95.27 60.38 32.30 26.80 85.00 6.57%
EY 1.07 1.19 1.05 1.66 3.10 3.73 1.18 -6.29%
DY 0.41 0.54 0.00 0.00 0.60 0.00 0.00 -
P/NAPS 3.15 3.20 3.45 4.00 3.13 2.19 2.13 29.71%

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