[MESB] YoY TTM 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- -2.79%
YoY- -659.93%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 CAGR
Revenue 186,151 204,256 167,301 118,689 188,315 173,029 137,610 4.25%
PBT 22,826 9,087 21,809 -21,560 5,429 5,468 3,674 28.64%
Tax -6,745 -5,542 -4,724 -1,358 -1,336 -2,490 -1,640 21.53%
NP 16,081 3,545 17,085 -22,918 4,093 2,978 2,034 32.99%
-
NP to SH 12,526 3,545 17,085 -22,918 4,093 2,978 2,152 27.49%
-
Tax Rate 29.55% 60.99% 21.66% - 24.61% 45.54% 44.64% -
Total Cost 170,070 200,711 150,216 141,607 184,222 170,051 135,576 3.17%
-
Net Worth 115,435 108,168 93,208 70,174 89,038 87,633 84,882 4.33%
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 84,882 4.33%
NOSH 144,294 144,294 109,380 106,630 91,100 81,900 42,020 18.54%
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 8.64% 1.74% 10.21% -19.31% 2.17% 1.72% 1.48% -
ROE 10.85% 3.28% 18.33% -32.66% 4.60% 3.40% 2.54% -
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 129.01 141.62 154.36 120.08 222.07 211.27 327.48 -12.05%
EPS 8.68 2.46 15.76 -23.19 4.83 3.64 5.12 7.55%
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 129.01 141.56 115.94 82.25 130.51 119.91 95.37 4.25%
EPS 8.68 2.46 11.84 -15.88 2.84 2.06 1.49 27.50%
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 0.5883 4.32%
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 0.34 0.34 0.35 0.44 0.07 0.14 0.19 8.35%
P/EPS 5.07 19.32 3.43 -2.26 3.42 8.11 12.11 -11.31%
EY 19.73 5.17 29.19 -44.17 29.25 12.33 8.26 12.75%
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 0.36 0.32 0.33 0.38 0.10 0.14 0.19 9.21%
P/EPS 5.41 18.51 3.24 -1.96 4.66 8.11 12.01 -10.41%
EY 18.47 5.40 30.91 -50.96 21.45 12.33 8.33 11.60%
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