[MESB] YoY Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[MESB] MESB BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 140.34%
YoY- 165.35%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
Revenue 134,056 142,992 45,084 137,008 128,904 182,863 154,848 -1.96%
PBT 2,428 1,500 -12,112 13,460 -16,456 -218 8,004 -15.16%
Tax -1,292 -1,748 -440 -2,704 -4 -710 -4,024 -14.49%
NP 1,136 -248 -12,552 10,756 -16,460 -928 3,980 -15.87%
-
NP to SH 2,376 -248 -12,552 10,756 -16,460 -928 3,980 -6.86%
-
Tax Rate 53.21% 116.53% - 20.09% - - 50.27% -
Total Cost 132,920 143,240 57,636 126,252 145,364 183,792 150,868 -1.73%
-
Net Worth 106,777 89,597 79,372 63,742 87,633 84,356 84,805 3.22%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
Net Worth 106,777 89,597 79,372 63,742 87,633 84,356 84,805 3.22%
NOSH 144,294 119,582 108,280 106,100 81,900 81,900 41,983 18.55%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
NP Margin 0.85% -0.17% -27.84% 7.85% -12.77% -0.51% 2.57% -
ROE 2.23% -0.28% -15.81% 16.87% -18.78% -1.10% 4.69% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
RPS 92.90 122.89 42.03 152.61 157.39 223.28 368.83 -17.30%
EPS 1.64 -0.20 -11.72 12.00 -20.08 1.13 9.48 -21.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.77 0.74 0.71 1.07 1.03 2.02 -12.92%
Adjusted Per Share Value based on latest NOSH - 106,100
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
RPS 92.90 99.10 31.24 94.95 89.33 126.73 107.31 -1.96%
EPS 1.64 -0.17 -8.70 7.45 -11.41 -0.64 2.76 -6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.6209 0.5501 0.4418 0.6073 0.5846 0.5877 3.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 30/06/16 -
Price 0.48 0.48 0.475 0.295 0.41 0.30 0.62 -
P/RPS 0.52 0.39 1.13 0.19 0.26 0.13 0.17 16.66%
P/EPS 29.15 -225.21 -4.06 2.46 -2.04 -26.45 6.54 22.87%
EY 3.43 -0.44 -24.64 40.61 -49.02 -3.78 15.29 -18.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.64 0.42 0.38 0.29 0.31 10.74%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/16 CAGR
Date 28/11/23 29/11/22 25/11/21 26/11/20 29/11/19 29/11/18 30/08/16 -
Price 0.54 0.465 0.53 0.475 0.385 0.22 0.665 -
P/RPS 0.58 0.38 1.26 0.31 0.24 0.10 0.18 17.50%
P/EPS 32.79 -218.18 -4.53 3.96 -1.92 -19.40 7.01 23.69%
EY 3.05 -0.46 -22.08 25.22 -52.20 -5.15 14.26 -19.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.72 0.67 0.36 0.21 0.33 11.56%

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