[MESTRON] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[MESTRON] MESTRON HOLDINGS BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 389.75%
YoY- 159.66%
Quarter Report
Latest QR
Upcoming QR
MESTRON's Result
MESTRON's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 22,597 11,627 56,640 38,037 18,967 11,127 68,977 -52.50%
PBT 1,955 1,799 8,658 5,419 1,225 1,219 4,256 -40.49%
Tax -317 -297 -2,518 -1,550 -435 -415 -1,961 -70.35%
NP 1,638 1,502 6,140 3,869 790 804 2,295 -20.15%
-
NP to SH 1,642 1,502 6,140 3,869 790 804 2,295 -20.02%
-
Tax Rate 16.21% 16.51% 29.08% 28.60% 35.51% 34.04% 46.08% -
Total Cost 20,959 10,125 50,500 34,168 18,177 10,323 66,682 -53.80%
-
Net Worth 90,690 90,690 63,459 63,199 63,199 63,199 63,199 27.25%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 1,189 - - - 1,580 -
Div Payout % - - 19.38% - - - 68.85% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 90,690 90,690 63,459 63,199 63,199 63,199 63,199 27.25%
NOSH 906,900 906,900 793,500 790,000 790,000 790,000 790,000 9.64%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.25% 12.92% 10.84% 10.17% 4.17% 7.23% 3.33% -
ROE 1.81% 1.66% 9.68% 6.12% 1.25% 1.27% 3.63% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.49 1.28 7.14 4.81 2.40 1.41 8.73 -56.70%
EPS 0.18 0.17 0.78 0.49 0.17 0.10 0.42 -43.18%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.20 -
NAPS 0.10 0.10 0.08 0.08 0.08 0.08 0.08 16.05%
Adjusted Per Share Value based on latest NOSH - 790,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.26 1.16 5.66 3.80 1.90 1.11 6.89 -52.47%
EPS 0.16 0.15 0.61 0.39 0.08 0.08 0.23 -21.50%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.16 -
NAPS 0.0906 0.0906 0.0634 0.0632 0.0632 0.0632 0.0632 27.16%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.36 0.27 0.22 0.145 0.105 0.075 0.12 -
P/RPS 14.45 21.06 3.08 3.01 4.37 5.32 1.37 381.63%
P/EPS 198.83 163.02 28.42 29.61 105.00 73.69 41.31 185.34%
EY 0.50 0.61 3.52 3.38 0.95 1.36 2.42 -65.08%
DY 0.00 0.00 0.68 0.00 0.00 0.00 1.67 -
P/NAPS 3.60 2.70 2.75 1.81 1.31 0.94 1.50 79.35%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 25/02/21 19/11/20 19/08/20 19/06/20 27/02/20 -
Price 0.345 0.40 0.25 0.175 0.17 0.105 0.115 -
P/RPS 13.85 31.20 3.50 3.63 7.08 7.45 1.32 379.96%
P/EPS 190.55 241.52 32.30 35.73 170.00 103.17 39.59 185.34%
EY 0.52 0.41 3.10 2.80 0.59 0.97 2.53 -65.20%
DY 0.00 0.00 0.60 0.00 0.00 0.00 1.74 -
P/NAPS 3.45 4.00 3.13 2.19 2.13 1.31 1.44 79.14%

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