[MESB] YoY Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[MESB] MESB BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 198.13%
YoY- 285.29%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 137,008 128,904 182,863 154,848 70,508 72,808 83,956 6.98%
PBT 13,460 -16,456 -218 8,004 -1,844 -2,892 4,848 15.10%
Tax -2,704 -4 -710 -4,024 -760 -88 -1,236 11.39%
NP 10,756 -16,460 -928 3,980 -2,604 -2,980 3,612 16.22%
-
NP to SH 10,756 -16,460 -928 3,980 -2,148 -2,948 3,336 17.50%
-
Tax Rate 20.09% - - 50.27% - - 25.50% -
Total Cost 126,252 145,364 183,792 150,868 73,112 75,788 80,344 6.42%
-
Net Worth 63,742 87,633 84,356 84,805 81,808 80,813 62,065 0.36%
Dividend
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 63,742 87,633 84,356 84,805 81,808 80,813 62,065 0.36%
NOSH 106,100 81,900 81,900 41,983 41,953 42,090 38,790 14.87%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 7.85% -12.77% -0.51% 2.57% -3.69% -4.09% 4.30% -
ROE 16.87% -18.78% -1.10% 4.69% -2.63% -3.65% 5.38% -
Per Share
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 152.61 157.39 223.28 368.83 168.06 172.98 216.43 -4.70%
EPS 12.00 -20.08 1.13 9.48 -3.32 -6.96 8.60 4.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 1.07 1.03 2.02 1.95 1.92 1.60 -10.59%
Adjusted Per Share Value based on latest NOSH - 41,983
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 94.95 89.33 126.73 107.31 48.86 50.46 58.18 6.98%
EPS 7.45 -11.41 -0.64 2.76 -1.49 -2.04 2.31 17.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4418 0.6073 0.5846 0.5877 0.567 0.5601 0.4301 0.37%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/20 30/09/19 28/09/18 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.295 0.41 0.30 0.62 0.88 1.26 0.62 -
P/RPS 0.19 0.26 0.13 0.17 0.52 0.73 0.29 -5.65%
P/EPS 2.46 -2.04 -26.45 6.54 -17.19 -17.99 7.21 -13.77%
EY 40.61 -49.02 -3.78 15.29 -5.82 -5.56 13.87 15.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.29 0.31 0.45 0.66 0.39 1.02%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/11/20 29/11/19 29/11/18 30/08/16 25/08/15 29/08/14 26/08/13 -
Price 0.475 0.385 0.22 0.665 0.87 1.08 0.80 -
P/RPS 0.31 0.24 0.10 0.18 0.52 0.62 0.37 -2.40%
P/EPS 3.96 -1.92 -19.40 7.01 -16.99 -15.42 9.30 -11.09%
EY 25.22 -52.20 -5.15 14.26 -5.89 -6.49 10.75 12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.36 0.21 0.33 0.45 0.56 0.50 4.11%

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