[MESB] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[MESB] MESB BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -103.98%
YoY- 98.02%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 159,182 157,762 182,020 142,992 198,497 172,045 146,388 5.76%
PBT 18,696 17,317 14,554 1,500 11,929 20,794 14,622 17.85%
Tax -6,646 -5,690 -5,464 -1,748 -5,696 -5,582 -4,636 27.22%
NP 12,050 11,626 9,090 -248 6,233 15,212 9,986 13.38%
-
NP to SH 12,054 11,626 9,090 -248 6,233 15,212 9,986 13.40%
-
Tax Rate 35.55% 32.86% 37.54% 116.53% 47.75% 26.84% 31.71% -
Total Cost 147,132 146,136 172,930 143,240 192,264 156,833 136,402 5.19%
-
Net Worth 106,777 108,168 92,439 89,597 88,953 93,208 87,706 14.05%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 106,777 108,168 92,439 89,597 88,953 93,208 87,706 14.05%
NOSH 144,294 144,294 141,293 119,582 112,792 109,380 108,280 21.16%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.57% 7.37% 4.99% -0.17% 3.14% 8.84% 6.82% -
ROE 11.29% 10.75% 9.83% -0.28% 7.01% 16.32% 11.39% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 110.32 109.39 143.74 122.89 178.52 158.74 135.19 -12.70%
EPS 9.07 9.01 7.48 -0.20 5.73 14.08 9.26 -1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.73 0.77 0.80 0.86 0.81 -5.86%
Adjusted Per Share Value based on latest NOSH - 119,582
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 110.32 109.33 126.14 99.10 137.56 119.23 101.45 5.76%
EPS 9.07 8.06 6.30 -0.17 4.32 10.54 6.92 19.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.7496 0.6406 0.6209 0.6165 0.646 0.6078 14.06%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.45 0.475 0.45 0.48 0.50 0.54 0.49 -
P/RPS 0.41 0.43 0.31 0.39 0.28 0.34 0.36 9.08%
P/EPS 5.39 5.89 6.27 -225.21 8.92 3.85 5.31 1.00%
EY 18.56 16.97 15.95 -0.44 11.21 25.99 18.82 -0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.62 0.62 0.63 0.63 0.60 1.11%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 26/05/23 28/02/23 29/11/22 30/08/22 24/05/22 22/02/22 -
Price 0.49 0.455 0.47 0.465 0.535 0.51 0.535 -
P/RPS 0.44 0.42 0.33 0.38 0.30 0.32 0.40 6.57%
P/EPS 5.87 5.64 6.55 -218.18 9.54 3.63 5.80 0.80%
EY 17.05 17.72 15.27 -0.46 10.48 27.52 17.24 -0.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.64 0.60 0.67 0.59 0.66 0.00%

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 ⃤ & 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