[MESB] QoQ TTM Result on 30-Jun-2022 [#4]

Stock
[MESB] MESB BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -63.51%
YoY- -30.44%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 204,256 216,314 222,974 198,497 167,301 145,898 113,601 47.91%
PBT 9,087 11,896 15,334 11,931 21,809 14,031 4,762 53.90%
Tax -5,542 -6,110 -6,023 -5,696 -4,724 -3,373 -1,625 126.74%
NP 3,545 5,786 9,311 6,235 17,085 10,658 3,137 8.50%
-
NP to SH 3,545 5,786 9,311 6,235 17,085 10,658 3,137 8.50%
-
Tax Rate 60.99% 51.36% 39.28% 47.74% 21.66% 24.04% 34.12% -
Total Cost 200,711 210,528 213,663 192,262 150,216 135,240 110,464 48.95%
-
Net Worth 108,168 92,439 89,597 88,953 93,208 87,706 79,372 22.94%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 108,168 92,439 89,597 88,953 93,208 87,706 79,372 22.94%
NOSH 144,294 141,293 119,582 112,792 109,380 108,280 108,280 21.11%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.74% 2.67% 4.18% 3.14% 10.21% 7.31% 2.76% -
ROE 3.28% 6.26% 10.39% 7.01% 18.33% 12.15% 3.95% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 141.62 170.82 191.62 178.52 154.36 134.74 105.91 21.39%
EPS 2.46 4.57 8.00 5.61 15.76 9.84 2.92 -10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.77 0.80 0.86 0.81 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 112,792
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 141.56 149.91 154.53 137.56 115.94 101.11 78.73 47.91%
EPS 2.46 4.01 6.45 4.32 11.84 7.39 2.17 8.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7496 0.6406 0.6209 0.6165 0.646 0.6078 0.5501 22.93%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.475 0.45 0.48 0.50 0.54 0.49 0.475 -
P/RPS 0.34 0.26 0.25 0.28 0.35 0.36 0.45 -17.05%
P/EPS 19.32 9.85 6.00 8.92 3.43 4.98 16.24 12.28%
EY 5.17 10.15 16.67 11.21 29.19 20.09 6.16 -11.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.62 0.63 0.63 0.60 0.64 -1.04%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 28/02/23 29/11/22 30/08/22 24/05/22 22/02/22 25/11/21 -
Price 0.455 0.47 0.465 0.535 0.51 0.535 0.53 -
P/RPS 0.32 0.28 0.24 0.30 0.33 0.40 0.50 -25.75%
P/EPS 18.51 10.29 5.81 9.54 3.24 5.44 18.12 1.43%
EY 5.40 9.72 17.21 10.48 30.91 18.40 5.52 -1.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.60 0.67 0.59 0.66 0.72 -10.47%

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