[MESB] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[MESB] MESB BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 324.19%
YoY- 4805.88%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 98,315 127,478 173,029 103,217 72,689 62,611 69,466 4.90%
PBT 4,942 411 5,468 2,259 407 2,081 6,261 -3.20%
Tax -1,654 -866 -2,490 -1,425 -504 -983 -1,227 4.20%
NP 3,288 -455 2,978 834 -97 1,098 5,034 -5.70%
-
NP to SH 3,288 -455 2,978 834 17 1,251 5,034 -5.70%
-
Tax Rate 33.47% 210.71% 45.54% 63.08% 123.83% 47.24% 19.60% -
Total Cost 95,027 127,933 170,051 102,383 72,786 61,513 64,432 5.50%
-
Net Worth 70,174 89,038 87,633 84,657 6,834 41,979 70,376 -0.03%
Dividend
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 70,174 89,038 87,633 84,657 6,834 41,979 70,376 -0.03%
NOSH 106,630 91,100 81,900 41,909 3,469 41,979 41,398 13.93%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.34% -0.36% 1.72% 0.81% -0.13% 1.75% 7.25% -
ROE 4.69% -0.51% 3.40% 0.99% 0.25% 2.98% 7.15% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 99.47 150.33 211.27 246.29 2,095.15 149.15 167.80 -6.95%
EPS 3.33 -0.54 3.64 1.99 0.49 3.32 12.16 -16.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 1.05 1.07 2.02 1.97 1.00 1.70 -11.34%
Adjusted Per Share Value based on latest NOSH - 42,020
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 68.13 88.35 119.91 71.53 50.38 43.39 48.14 4.90%
EPS 2.28 -0.32 2.06 0.58 0.01 0.87 3.49 -5.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4863 0.6171 0.6073 0.5867 0.0474 0.2909 0.4877 -0.03%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.525 0.165 0.295 0.62 0.84 0.92 0.80 -
P/RPS 0.53 0.11 0.14 0.25 0.04 0.62 0.48 1.37%
P/EPS 15.78 -30.75 8.11 31.16 171.43 30.87 6.58 12.81%
EY 6.34 -3.25 12.33 3.21 0.58 3.24 15.20 -11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.16 0.28 0.31 0.43 0.92 0.47 6.45%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/05/21 23/06/20 27/05/19 27/02/17 29/02/16 26/02/15 25/02/14 -
Price 0.455 0.225 0.295 0.615 0.76 0.82 0.91 -
P/RPS 0.46 0.15 0.14 0.25 0.04 0.55 0.54 -2.18%
P/EPS 13.68 -41.93 8.11 30.90 155.10 27.52 7.48 8.68%
EY 7.31 -2.38 12.33 3.24 0.64 3.63 13.36 -7.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.21 0.28 0.30 0.39 0.82 0.54 2.37%

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