[MESTRON] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MESTRON] MESTRON HOLDINGS BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 75.68%
YoY- -8.39%
Quarter Report
Latest QR
Upcoming QR
MESTRON's Result
MESTRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 112,161 109,472 91,082 85,636 58,351 49,146 45,194 83.00%
PBT 11,332 9,753 7,150 6,204 4,705 4,193 3,910 102.88%
Tax -1,300 -800 -400 -800 -1,595 -666 -634 61.18%
NP 10,032 8,953 6,750 5,404 3,110 3,526 3,276 110.44%
-
NP to SH 10,056 8,982 6,774 5,504 3,133 3,534 3,284 110.44%
-
Tax Rate 11.47% 8.20% 5.59% 12.89% 33.90% 15.88% 16.21% -
Total Cost 102,129 100,518 84,332 80,232 55,241 45,620 41,918 80.77%
-
Net Worth 102,349 102,349 102,349 93,045 93,045 93,045 90,690 8.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,395 - - - 1,209 1,612 - -
Div Payout % 13.88% - - - 38.61% 45.63% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 102,349 102,349 102,349 93,045 93,045 93,045 90,690 8.37%
NOSH 931,075 930,450 930,450 930,450 930,450 930,450 906,900 1.76%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.94% 8.18% 7.41% 6.31% 5.33% 7.18% 7.25% -
ROE 9.83% 8.78% 6.62% 5.92% 3.37% 3.80% 3.62% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.05 11.77 9.79 9.20 6.27 5.28 4.98 79.94%
EPS 1.08 0.96 0.72 0.56 0.33 0.37 0.36 107.59%
DPS 0.15 0.00 0.00 0.00 0.13 0.17 0.00 -
NAPS 0.11 0.11 0.11 0.10 0.10 0.10 0.10 6.54%
Adjusted Per Share Value based on latest NOSH - 930,450
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.21 10.94 9.10 8.56 5.83 4.91 4.52 82.91%
EPS 1.00 0.90 0.68 0.55 0.31 0.35 0.33 108.98%
DPS 0.14 0.00 0.00 0.00 0.12 0.16 0.00 -
NAPS 0.1023 0.1023 0.1023 0.093 0.093 0.093 0.0906 8.40%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.45 0.38 0.34 0.31 0.34 0.33 0.36 -
P/RPS 3.73 3.23 3.47 3.37 5.42 6.25 7.22 -35.53%
P/EPS 41.64 39.36 46.70 52.41 100.97 86.87 99.42 -43.93%
EY 2.40 2.54 2.14 1.91 0.99 1.15 1.01 77.79%
DY 0.33 0.00 0.00 0.00 0.38 0.53 0.00 -
P/NAPS 4.09 3.45 3.09 3.10 3.40 3.30 3.60 8.85%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 23/11/22 19/08/22 27/05/22 25/02/22 26/11/21 27/08/21 -
Price 0.435 0.47 0.365 0.325 0.315 0.32 0.345 -
P/RPS 3.61 3.99 3.73 3.53 5.02 6.06 6.92 -35.11%
P/EPS 40.25 48.68 50.13 54.94 93.55 84.24 95.27 -43.60%
EY 2.48 2.05 1.99 1.82 1.07 1.19 1.05 77.07%
DY 0.34 0.00 0.00 0.00 0.41 0.54 0.00 -
P/NAPS 3.95 4.27 3.32 3.25 3.15 3.20 3.45 9.41%

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