[MESB] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[MESB] MESB BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 239.75%
YoY- 147.8%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 222,974 198,497 167,301 145,898 113,601 136,582 118,689 52.19%
PBT 15,334 11,931 21,809 14,031 4,762 11,155 -21,560 -
Tax -6,023 -5,696 -4,724 -3,373 -1,625 -2,191 -1,358 169.70%
NP 9,311 6,235 17,085 10,658 3,137 8,964 -22,918 -
-
NP to SH 9,311 6,235 17,085 10,658 3,137 8,964 -22,918 -
-
Tax Rate 39.28% 47.74% 21.66% 24.04% 34.12% 19.64% - -
Total Cost 213,663 192,262 150,216 135,240 110,464 127,618 141,607 31.51%
-
Net Worth 89,597 88,953 93,208 87,706 79,372 81,129 70,174 17.67%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 89,597 88,953 93,208 87,706 79,372 81,129 70,174 17.67%
NOSH 119,582 112,792 109,380 108,280 108,280 106,750 106,630 7.93%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.18% 3.14% 10.21% 7.31% 2.76% 6.56% -19.31% -
ROE 10.39% 7.01% 18.33% 12.15% 3.95% 11.05% -32.66% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 191.62 178.52 154.36 134.74 105.91 127.95 120.08 36.51%
EPS 8.00 5.61 15.76 9.84 2.92 8.40 -23.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.80 0.86 0.81 0.74 0.76 0.71 5.55%
Adjusted Per Share Value based on latest NOSH - 108,280
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 154.53 137.56 115.94 101.11 78.73 94.66 82.25 52.20%
EPS 6.45 4.32 11.84 7.39 2.17 6.21 -15.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6209 0.6165 0.646 0.6078 0.5501 0.5623 0.4863 17.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.48 0.50 0.54 0.49 0.475 0.435 0.525 -
P/RPS 0.25 0.28 0.35 0.36 0.45 0.34 0.44 -31.37%
P/EPS 6.00 8.92 3.43 4.98 16.24 5.18 -2.26 -
EY 16.67 11.21 29.19 20.09 6.16 19.30 -44.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.63 0.60 0.64 0.57 0.74 -11.11%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 24/05/22 22/02/22 25/11/21 30/09/21 27/05/21 -
Price 0.465 0.535 0.51 0.535 0.53 0.475 0.455 -
P/RPS 0.24 0.30 0.33 0.40 0.50 0.37 0.38 -26.36%
P/EPS 5.81 9.54 3.24 5.44 18.12 5.66 -1.96 -
EY 17.21 10.48 30.91 18.40 5.52 17.68 -50.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.59 0.66 0.72 0.63 0.64 -4.20%

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