[MESB] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[MESB] MESB BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 104.47%
YoY- 133.62%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 172,045 146,388 45,084 136,582 131,086 127,754 137,008 16.41%
PBT 20,794 14,622 -12,112 11,155 6,589 8,872 13,460 33.67%
Tax -5,582 -4,636 -440 -2,191 -2,205 -2,272 -2,704 62.19%
NP 15,212 9,986 -12,552 8,964 4,384 6,600 10,756 26.02%
-
NP to SH 15,212 9,986 -12,552 8,964 4,384 6,600 10,756 26.02%
-
Tax Rate 26.84% 31.71% - 19.64% 33.46% 25.61% 20.09% -
Total Cost 156,833 136,402 57,636 127,618 126,702 121,154 126,252 15.57%
-
Net Worth 93,208 87,706 79,372 81,129 70,174 67,561 63,742 28.86%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 93,208 87,706 79,372 81,129 70,174 67,561 63,742 28.86%
NOSH 109,380 108,280 108,280 106,750 106,630 106,100 106,100 2.05%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.84% 6.82% -27.84% 6.56% 3.34% 5.17% 7.85% -
ROE 16.32% 11.39% -15.81% 11.05% 6.25% 9.77% 16.87% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 158.74 135.19 42.03 127.95 132.63 134.26 152.61 2.66%
EPS 14.08 9.26 -11.72 8.64 4.44 6.94 12.00 11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 0.74 0.76 0.71 0.71 0.71 13.64%
Adjusted Per Share Value based on latest NOSH - 106,750
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 119.23 101.45 31.24 94.66 90.85 88.54 94.95 16.40%
EPS 10.54 6.92 -8.70 6.21 3.04 4.57 7.45 26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.646 0.6078 0.5501 0.5623 0.4863 0.4682 0.4418 28.85%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.54 0.49 0.475 0.435 0.525 0.43 0.295 -
P/RPS 0.34 0.36 1.13 0.34 0.40 0.32 0.19 47.44%
P/EPS 3.85 5.31 -4.06 5.18 11.84 6.20 2.46 34.83%
EY 25.99 18.82 -24.64 19.30 8.45 16.13 40.61 -25.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.64 0.57 0.74 0.61 0.42 31.06%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 22/02/22 25/11/21 30/09/21 27/05/21 23/02/21 26/11/20 -
Price 0.51 0.535 0.53 0.475 0.455 0.51 0.475 -
P/RPS 0.32 0.40 1.26 0.37 0.34 0.38 0.31 2.14%
P/EPS 3.63 5.80 -4.53 5.66 10.26 7.35 3.96 -5.64%
EY 27.52 17.24 -22.08 17.68 9.75 13.60 25.22 5.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.72 0.63 0.64 0.72 0.67 -8.13%

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