[MESTRON] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[MESTRON] MESTRON HOLDINGS BERHAD
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -50.87%
YoY- 100.0%
Quarter Report
Latest QR
Upcoming QR
MESTRON's Result
MESTRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 46,508 56,640 50,716 37,934 44,508 68,977 71,092 -24.62%
PBT 7,196 8,658 7,225 2,450 4,876 4,256 3,784 53.43%
Tax -1,188 -2,518 -2,066 -870 -1,660 -1,961 -1,797 -24.09%
NP 6,008 6,140 5,158 1,580 3,216 2,295 1,986 109.02%
-
NP to SH 6,008 6,140 5,158 1,580 3,216 2,295 1,986 109.02%
-
Tax Rate 16.51% 29.08% 28.60% 35.51% 34.04% 46.08% 47.49% -
Total Cost 40,500 50,500 45,557 36,354 41,292 66,682 69,105 -29.94%
-
Net Worth 90,690 63,459 63,199 63,199 63,199 63,199 36,762 82.47%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 1,189 - - - 1,580 - -
Div Payout % - 19.38% - - - 68.85% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 90,690 63,459 63,199 63,199 63,199 63,199 36,762 82.47%
NOSH 906,900 793,500 790,000 790,000 790,000 790,000 790,000 9.62%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 12.92% 10.84% 10.17% 4.17% 7.23% 3.33% 2.79% -
ROE 6.62% 9.68% 8.16% 2.50% 5.09% 3.63% 5.40% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.13 7.14 6.42 4.80 5.63 8.73 15.47 -52.05%
EPS 0.68 0.78 0.65 0.34 0.40 0.42 0.43 35.69%
DPS 0.00 0.15 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.10 0.08 0.08 0.08 0.08 0.08 0.08 16.02%
Adjusted Per Share Value based on latest NOSH - 790,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.65 5.66 5.07 3.79 4.45 6.89 7.10 -24.56%
EPS 0.60 0.61 0.52 0.16 0.32 0.23 0.20 107.86%
DPS 0.00 0.12 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.0906 0.0634 0.0632 0.0632 0.0632 0.0632 0.0367 82.55%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.27 0.22 0.145 0.105 0.075 0.12 0.115 -
P/RPS 5.26 3.08 2.26 2.19 1.33 1.37 0.74 269.24%
P/EPS 40.76 28.42 22.21 52.50 18.42 41.31 26.60 32.87%
EY 2.45 3.52 4.50 1.90 5.43 2.42 3.76 -24.82%
DY 0.00 0.68 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 2.70 2.75 1.81 1.31 0.94 1.50 1.44 51.99%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 19/11/20 19/08/20 19/06/20 27/02/20 18/11/19 -
Price 0.40 0.25 0.175 0.17 0.105 0.115 0.115 -
P/RPS 7.80 3.50 2.73 3.54 1.86 1.32 0.74 380.04%
P/EPS 60.38 32.30 26.80 85.00 25.79 39.59 26.60 72.63%
EY 1.66 3.10 3.73 1.18 3.88 2.53 3.76 -41.99%
DY 0.00 0.60 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 4.00 3.13 2.19 2.13 1.31 1.44 1.44 97.48%

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