[MESB] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock
[MESB] MESB BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
YoY- 133.62%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Revenue 187,440 159,182 198,497 136,582 147,852 233,866 140,038 4.77%
PBT 19,260 18,696 11,929 11,155 -26,091 10,486 -5,238 -
Tax -5,131 -6,646 -5,696 -2,191 -570 -2,960 -669 38.50%
NP 14,129 12,050 6,233 8,964 -26,661 7,526 -5,907 -
-
NP to SH 10,279 12,054 6,233 8,964 -26,661 7,526 -5,907 -
-
Tax Rate 26.64% 35.55% 47.75% 19.64% - 28.23% - -
Total Cost 173,311 147,132 192,264 127,618 174,513 226,340 145,945 2.78%
-
Net Worth 116,878 106,777 88,953 81,129 66,256 91,728 84,356 5.35%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Net Worth 116,878 106,777 88,953 81,129 66,256 91,728 84,356 5.35%
NOSH 144,294 144,294 112,792 106,750 91,100 81,900 81,900 9.47%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
NP Margin 7.54% 7.57% 3.14% 6.56% -18.03% 3.22% -4.22% -
ROE 8.79% 11.29% 7.01% 11.05% -40.24% 8.20% -7.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
RPS 129.90 110.32 178.52 127.95 169.60 285.55 170.99 -4.29%
EPS 7.12 9.07 5.73 8.64 -30.58 9.19 -7.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.74 0.80 0.76 0.76 1.12 1.03 -3.76%
Adjusted Per Share Value based on latest NOSH - 106,750
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
RPS 129.90 110.32 137.56 94.66 102.47 162.08 97.05 4.77%
EPS 7.12 9.07 4.32 6.21 -18.48 5.22 -4.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.74 0.6165 0.5623 0.4592 0.6357 0.5846 5.35%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 30/03/18 -
Price 0.62 0.45 0.50 0.435 0.225 0.28 0.39 -
P/RPS 0.48 0.41 0.28 0.34 0.13 0.10 0.23 12.48%
P/EPS 8.70 5.39 8.92 5.18 -0.74 3.05 -5.41 -
EY 11.49 18.56 11.21 19.30 -135.92 32.82 -18.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.63 0.57 0.30 0.25 0.38 11.95%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Date 28/08/24 29/08/23 30/08/22 30/09/21 26/08/20 29/08/19 30/05/18 -
Price 0.56 0.49 0.535 0.475 0.225 0.29 0.29 -
P/RPS 0.43 0.44 0.30 0.37 0.13 0.10 0.17 15.99%
P/EPS 7.86 5.87 9.54 5.66 -0.74 3.16 -4.02 -
EY 12.72 17.05 10.48 17.68 -135.92 31.69 -24.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.67 0.63 0.30 0.26 0.28 15.51%

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