[MESB] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[MESB] MESB BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -33.58%
YoY- 822.64%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
Revenue 193,449 157,762 172,045 131,086 169,970 188,758 137,622 4.80%
PBT 23,052 17,317 20,794 6,589 548 5,965 3,012 32.39%
Tax -6,054 -5,690 -5,582 -2,205 -1,154 -2,716 -1,900 17.32%
NP 16,997 11,626 15,212 4,384 -606 3,248 1,112 45.64%
-
NP to SH 12,252 11,626 15,212 4,384 -606 3,248 1,112 39.21%
-
Tax Rate 26.26% 32.86% 26.84% 33.46% 210.58% 45.53% 63.08% -
Total Cost 176,452 146,136 156,833 126,702 170,577 185,510 136,510 3.60%
-
Net Worth 115,435 108,168 93,208 70,174 89,038 87,633 84,657 4.36%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
Net Worth 115,435 108,168 93,208 70,174 89,038 87,633 84,657 4.36%
NOSH 144,294 144,294 109,380 106,630 91,100 81,900 41,909 18.58%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
NP Margin 8.79% 7.37% 8.84% 3.34% -0.36% 1.72% 0.81% -
ROE 10.61% 10.75% 16.32% 6.25% -0.68% 3.71% 1.31% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
RPS 134.07 109.39 158.74 132.63 200.44 230.47 328.38 -11.62%
EPS 8.49 9.01 14.08 4.44 -0.72 3.97 2.65 17.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.86 0.71 1.05 1.07 2.02 -11.99%
Adjusted Per Share Value based on latest NOSH - 106,630
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
RPS 134.07 109.33 119.23 90.85 117.79 130.82 95.38 4.80%
EPS 8.49 8.06 10.54 3.04 -0.42 2.25 0.77 39.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.7496 0.646 0.4863 0.6171 0.6073 0.5867 4.36%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/12/16 -
Price 0.44 0.475 0.54 0.525 0.165 0.295 0.62 -
P/RPS 0.33 0.43 0.34 0.40 0.08 0.13 0.19 7.90%
P/EPS 5.18 5.89 3.85 11.84 -23.06 7.44 23.37 -18.75%
EY 19.30 16.97 25.99 8.45 -4.34 13.45 4.28 23.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.63 0.74 0.16 0.28 0.31 8.22%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
Date 29/05/24 26/05/23 24/05/22 27/05/21 23/06/20 27/05/19 27/02/17 -
Price 0.47 0.455 0.51 0.455 0.225 0.295 0.615 -
P/RPS 0.35 0.42 0.32 0.34 0.11 0.13 0.19 8.78%
P/EPS 5.54 5.64 3.63 10.26 -31.45 7.44 23.18 -17.91%
EY 18.07 17.72 27.52 9.75 -3.18 13.45 4.31 21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.59 0.64 0.21 0.28 0.30 9.77%

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