[MESB] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[MESB] MESB BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 18.59%
YoY- 538.56%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 149,878 147,852 188,315 197,697 189,899 186,117 173,029 -9.10%
PBT -18,612 -26,091 5,429 7,057 6,463 6,453 5,468 -
Tax -1,245 -570 -1,336 -2,553 -2,665 -2,137 -2,490 -36.92%
NP -19,857 -26,661 4,093 4,504 3,798 4,316 2,978 -
-
NP to SH -19,857 -26,661 4,093 4,504 3,798 4,316 2,978 -
-
Tax Rate - - 24.61% 36.18% 41.23% 33.12% 45.54% -
Total Cost 169,735 174,513 184,222 193,193 186,101 181,801 170,051 -0.12%
-
Net Worth 63,742 66,256 89,038 85,175 87,633 91,728 87,633 -19.07%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 63,742 66,256 89,038 85,175 87,633 91,728 87,633 -19.07%
NOSH 106,100 91,100 91,100 91,100 81,900 81,900 81,900 18.78%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -13.25% -18.03% 2.17% 2.28% 2.00% 2.32% 1.72% -
ROE -31.15% -40.24% 4.60% 5.29% 4.33% 4.71% 3.40% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 166.94 169.60 222.07 241.39 231.87 227.25 211.27 -14.49%
EPS -22.12 -30.58 4.83 5.50 4.64 5.27 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.76 1.05 1.04 1.07 1.12 1.07 -23.86%
Adjusted Per Share Value based on latest NOSH - 91,100
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 103.87 102.47 130.51 137.01 131.61 128.98 119.91 -9.10%
EPS -13.76 -18.48 2.84 3.12 2.63 2.99 2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4418 0.4592 0.6171 0.5903 0.6073 0.6357 0.6073 -19.06%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.295 0.225 0.165 0.34 0.41 0.28 0.295 -
P/RPS 0.18 0.13 0.07 0.14 0.18 0.12 0.14 18.18%
P/EPS -1.33 -0.74 3.42 6.18 8.84 5.31 8.11 -
EY -74.98 -135.92 29.25 16.17 11.31 18.82 12.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.30 0.16 0.33 0.38 0.25 0.28 30.94%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 23/06/20 26/02/20 29/11/19 29/08/19 27/05/19 -
Price 0.475 0.225 0.225 0.29 0.385 0.29 0.295 -
P/RPS 0.28 0.13 0.10 0.12 0.17 0.13 0.14 58.53%
P/EPS -2.15 -0.74 4.66 5.27 8.30 5.50 8.11 -
EY -46.56 -135.92 21.45 18.96 12.05 18.17 12.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.30 0.21 0.28 0.36 0.26 0.28 78.61%

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