[MESTRON] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MESTRON] MESTRON HOLDINGS BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 61.45%
YoY- -31.48%
Quarter Report
Latest QR
Upcoming QR
MESTRON's Result
MESTRON's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 45,541 21,409 58,351 36,860 22,597 11,627 56,640 -13.56%
PBT 3,575 1,551 4,705 3,145 1,955 1,799 8,658 -44.63%
Tax -200 -200 -1,595 -500 -317 -297 -2,518 -81.60%
NP 3,375 1,351 3,110 2,645 1,638 1,502 6,140 -32.97%
-
NP to SH 3,387 1,376 3,133 2,651 1,642 1,502 6,140 -32.81%
-
Tax Rate 5.59% 12.89% 33.90% 15.90% 16.21% 16.51% 29.08% -
Total Cost 42,166 20,058 55,241 34,215 20,959 10,125 50,500 -11.35%
-
Net Worth 102,349 93,045 93,045 93,045 90,690 90,690 63,459 37.64%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 1,209 1,209 - - 1,189 -
Div Payout % - - 38.61% 45.63% - - 19.38% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 102,349 93,045 93,045 93,045 90,690 90,690 63,459 37.64%
NOSH 930,450 930,450 930,450 930,450 906,900 906,900 793,500 11.23%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.41% 6.31% 5.33% 7.18% 7.25% 12.92% 10.84% -
ROE 3.31% 1.48% 3.37% 2.85% 1.81% 1.66% 9.68% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.89 2.30 6.27 3.96 2.49 1.28 7.14 -22.35%
EPS 0.36 0.14 0.33 0.28 0.18 0.17 0.78 -40.36%
DPS 0.00 0.00 0.13 0.13 0.00 0.00 0.15 -
NAPS 0.11 0.10 0.10 0.10 0.10 0.10 0.08 23.72%
Adjusted Per Share Value based on latest NOSH - 930,450
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.55 2.14 5.83 3.68 2.26 1.16 5.66 -13.57%
EPS 0.34 0.14 0.31 0.26 0.16 0.15 0.61 -32.34%
DPS 0.00 0.00 0.12 0.12 0.00 0.00 0.12 -
NAPS 0.1023 0.093 0.093 0.093 0.0906 0.0906 0.0634 37.69%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.34 0.31 0.34 0.33 0.36 0.27 0.22 -
P/RPS 6.95 13.47 5.42 8.33 14.45 21.06 3.08 72.29%
P/EPS 93.40 209.62 100.97 115.82 198.83 163.02 28.42 121.52%
EY 1.07 0.48 0.99 0.86 0.50 0.61 3.52 -54.88%
DY 0.00 0.00 0.38 0.39 0.00 0.00 0.68 -
P/NAPS 3.09 3.10 3.40 3.30 3.60 2.70 2.75 8.10%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 27/05/22 25/02/22 26/11/21 27/08/21 28/05/21 25/02/21 -
Price 0.365 0.325 0.315 0.32 0.345 0.40 0.25 -
P/RPS 7.46 14.12 5.02 8.08 13.85 31.20 3.50 65.85%
P/EPS 100.27 219.76 93.55 112.31 190.55 241.52 32.30 113.24%
EY 1.00 0.46 1.07 0.89 0.52 0.41 3.10 -53.06%
DY 0.00 0.00 0.41 0.41 0.00 0.00 0.60 -
P/NAPS 3.32 3.25 3.15 3.20 3.45 4.00 3.13 4.01%

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