[MESB] YoY TTM Result on 31-Mar-2022 [#3]

Stock
[MESB] MESB BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 60.3%
YoY- 174.55%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
Revenue 204,256 167,301 118,689 188,315 173,029 137,610 96,197 10.94%
PBT 9,087 21,809 -21,560 5,429 5,468 3,674 773 40.46%
Tax -5,542 -4,724 -1,358 -1,336 -2,490 -1,640 -977 27.03%
NP 3,545 17,085 -22,918 4,093 2,978 2,034 -204 -
-
NP to SH 3,545 17,085 -22,918 4,093 2,978 2,152 16 110.58%
-
Tax Rate 60.99% 21.66% - 24.61% 45.54% 44.64% 126.39% -
Total Cost 200,711 150,216 141,607 184,222 170,051 135,576 96,401 10.64%
-
Net Worth 108,168 93,208 70,174 89,038 87,633 84,882 83,145 3.69%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
Net Worth 108,168 93,208 70,174 89,038 87,633 84,882 83,145 3.69%
NOSH 144,294 109,380 106,630 91,100 81,900 42,020 42,205 18.47%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
NP Margin 1.74% 10.21% -19.31% 2.17% 1.72% 1.48% -0.21% -
ROE 3.28% 18.33% -32.66% 4.60% 3.40% 2.54% 0.02% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
RPS 141.62 154.36 120.08 222.07 211.27 327.48 227.92 -6.35%
EPS 2.46 15.76 -23.19 4.83 3.64 5.12 0.04 76.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.86 0.71 1.05 1.07 2.02 1.97 -12.46%
Adjusted Per Share Value based on latest NOSH - 109,380
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
RPS 141.56 115.94 82.25 130.51 119.91 95.37 66.67 10.94%
EPS 2.46 11.84 -15.88 2.84 2.06 1.49 0.01 113.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7496 0.646 0.4863 0.6171 0.6073 0.5883 0.5762 3.69%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/12/16 31/12/15 -
Price 0.475 0.54 0.525 0.165 0.295 0.62 0.84 -
P/RPS 0.34 0.35 0.44 0.07 0.14 0.19 0.37 -1.15%
P/EPS 19.32 3.43 -2.26 3.42 8.11 12.11 2,215.81 -47.99%
EY 5.17 29.19 -44.17 29.25 12.33 8.26 0.05 89.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.74 0.16 0.28 0.31 0.43 5.40%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
Date 26/05/23 24/05/22 27/05/21 23/06/20 27/05/19 27/02/17 29/02/16 -
Price 0.455 0.51 0.455 0.225 0.295 0.615 0.76 -
P/RPS 0.32 0.33 0.38 0.10 0.14 0.19 0.33 -0.42%
P/EPS 18.51 3.24 -1.96 4.66 8.11 12.01 2,004.78 -47.58%
EY 5.40 30.91 -50.96 21.45 12.33 8.33 0.05 90.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.64 0.21 0.28 0.30 0.39 6.36%

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