[MESB] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[MESB] MESB BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -77.28%
YoY- -79.96%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
Revenue 48,893 55,262 61,922 29,625 53,745 45,947 28,274 7.84%
PBT 5,725 6,902 10,340 1,071 3,902 3,308 -1,654 -
Tax -1,729 -2,295 -2,208 -460 -853 -965 287 -
NP 3,996 4,607 8,132 611 3,049 2,343 -1,367 -
-
NP to SH 2,899 4,607 8,132 611 3,049 2,343 -1,367 -
-
Tax Rate 30.20% 33.25% 21.35% 42.95% 21.86% 29.17% - -
Total Cost 44,897 50,655 53,790 29,014 50,696 43,604 29,641 5.89%
-
Net Worth 109,663 92,439 87,706 67,561 85,175 86,813 83,702 3.79%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
Net Worth 109,663 92,439 87,706 67,561 85,175 86,813 83,702 3.79%
NOSH 144,294 141,293 108,280 106,100 91,100 81,900 42,061 18.52%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
NP Margin 8.17% 8.34% 13.13% 2.06% 5.67% 5.10% -4.83% -
ROE 2.64% 4.98% 9.27% 0.90% 3.58% 2.70% -1.63% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
RPS 33.88 43.64 57.19 31.13 65.62 56.10 67.22 -9.01%
EPS 2.01 3.64 7.51 0.64 3.69 2.86 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.81 0.71 1.04 1.06 1.99 -12.42%
Adjusted Per Share Value based on latest NOSH - 106,100
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
RPS 33.88 38.30 42.91 20.53 37.25 31.84 19.59 7.84%
EPS 2.01 3.19 5.64 0.42 2.11 1.62 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.6406 0.6078 0.4682 0.5903 0.6016 0.5801 3.79%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 -
Price 0.48 0.45 0.49 0.43 0.34 0.225 0.64 -
P/RPS 1.42 1.03 0.86 1.38 0.52 0.40 0.95 5.69%
P/EPS 23.89 12.37 6.52 66.97 9.13 7.86 -19.69 -
EY 4.19 8.08 15.33 1.49 10.95 12.71 -5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.60 0.61 0.33 0.21 0.32 9.78%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
Date 28/02/24 28/02/23 22/02/22 23/02/21 26/02/20 27/02/19 24/11/16 -
Price 0.44 0.47 0.535 0.51 0.29 0.26 0.68 -
P/RPS 1.30 1.08 0.94 1.64 0.44 0.46 1.01 3.54%
P/EPS 21.90 12.92 7.12 79.43 7.79 9.09 -20.92 -
EY 4.57 7.74 14.04 1.26 12.84 11.00 -4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.66 0.72 0.28 0.25 0.34 7.63%

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