[MESB] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[MESB] MESB BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 60.3%
YoY- 174.55%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 216,314 222,974 198,497 167,301 145,898 113,601 136,582 35.75%
PBT 11,896 15,334 11,931 21,809 14,031 4,762 11,155 4.36%
Tax -6,110 -6,023 -5,696 -4,724 -3,373 -1,625 -2,191 97.75%
NP 5,786 9,311 6,235 17,085 10,658 3,137 8,964 -25.25%
-
NP to SH 5,786 9,311 6,235 17,085 10,658 3,137 8,964 -25.25%
-
Tax Rate 51.36% 39.28% 47.74% 21.66% 24.04% 34.12% 19.64% -
Total Cost 210,528 213,663 192,262 150,216 135,240 110,464 127,618 39.48%
-
Net Worth 92,439 89,597 88,953 93,208 87,706 79,372 81,129 9.06%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 92,439 89,597 88,953 93,208 87,706 79,372 81,129 9.06%
NOSH 141,293 119,582 112,792 109,380 108,280 108,280 106,750 20.48%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.67% 4.18% 3.14% 10.21% 7.31% 2.76% 6.56% -
ROE 6.26% 10.39% 7.01% 18.33% 12.15% 3.95% 11.05% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 170.82 191.62 178.52 154.36 134.74 105.91 127.95 21.18%
EPS 4.57 8.00 5.61 15.76 9.84 2.92 8.40 -33.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.77 0.80 0.86 0.81 0.74 0.76 -2.64%
Adjusted Per Share Value based on latest NOSH - 109,380
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 149.91 154.53 137.56 115.94 101.11 78.73 94.66 35.75%
EPS 4.01 6.45 4.32 11.84 7.39 2.17 6.21 -25.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6406 0.6209 0.6165 0.646 0.6078 0.5501 0.5623 9.05%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.45 0.48 0.50 0.54 0.49 0.475 0.435 -
P/RPS 0.26 0.25 0.28 0.35 0.36 0.45 0.34 -16.33%
P/EPS 9.85 6.00 8.92 3.43 4.98 16.24 5.18 53.30%
EY 10.15 16.67 11.21 29.19 20.09 6.16 19.30 -34.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.63 0.63 0.60 0.64 0.57 5.74%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 24/05/22 22/02/22 25/11/21 30/09/21 -
Price 0.47 0.465 0.535 0.51 0.535 0.53 0.475 -
P/RPS 0.28 0.24 0.30 0.33 0.40 0.50 0.37 -16.91%
P/EPS 10.29 5.81 9.54 3.24 5.44 18.12 5.66 48.79%
EY 9.72 17.21 10.48 30.91 18.40 5.52 17.68 -32.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.67 0.59 0.66 0.72 0.63 1.05%

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